{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["Info","initial_inputs","detailed_outputs","changes_in_energy","addt_assm","outputs","cei","sens_analysis","detailed_outputs2","energy_prices","energy_prices_low","energy_prices_hi","conversion_CO2","Carbon Values","air_quality","discount_factors","primary_rebound","NTS_energy","TS_energy","energy_summary","TS_CO2","NTS_CO2","TS_£CO2","NTS_£CO2","TS_air_quality","NTS_air_quality","NTS_costcomp","TS_costcomp","reset_data","renewables_factor","renewables_costs","renewables_summary"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":4,"comments":9,"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":"Info","index":0,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[[28,0,28,6],[21,0,21,2],[18,0,18,6],[55,0,55,6]]}
[]
["Supplementary Guidance spreadsheet tool for valuing changes in greenhouse gas emissions"]
[]
["YOU WILL NEED TO ENABLE MACROS FOR THIS SPREADSHEET TO WORK CORRECTLY."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,"DESNZ"]

{"sheet":"initial_inputs","index":1,"n_rows":107,"n_cols":19,"rows_kept":107,"cut":false,"hidden":false,"merged":[[25,5,25,11],[21,0,21,4],[30,0,30,4],[28,0,28,4],[16,2,16,4],[18,0,18,4],[25,0,25,4],[16,7,18,14]]}
[]
[]
[]
[]
[]
[]
["1.  Select the sectors in which this policy results in changes in energy use or production"]
[]
["Traded sector (UK ETS)",null,"Electricity",null,null,null,null,{"$f":"IF(Q9=TRUE,\"All grid electricity is generated by EU ETS installations in the traded sector.\",\"\")","v":"All grid electricity is generated by EU ETS installations in the traded sector."},null,null,null,null,null,null,null,false,true,{"$f":"AND(Q9=FALSE,Q10=FALSE,Q11=FALSE)","v":false},{"$f":"IF(R9=R13,TRUE,FALSE)","v":false}]
[null,null,"Gas (used by UK ETS installations)",null,null,null,null,{"$f":"IF(Q10=TRUE,\"For example, reducing gas use by EU ETS installations.\",\"\")","v":""},null,null,null,null,null,null,null,false,false]
[null,null,"Coal (used by UK ETS installations)",null,null,null,null,{"$f":"IF(Q11=TRUE,\"For example, reducing coal use by EU ETS installations.\",\"\")","v":""},null,null,null,null,null,null,null,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004]
["Non-traded sector",null,"Gas",null,null,null,null,{"$f":"IF(Q13=TRUE,\"For example, gas used to heat homes.\",\"\")","v":""},null,null,null,null,null,null,null,false,false,{"$f":"AND(Q13=FALSE,Q14=FALSE,Q15=FALSE,Q16=FALSE,Q17=FALSE)","v":true}]
[null,null,"Coal",null,null,null,null,{"$f":"IF(Q14=TRUE,\"For example, domestic use of coal to heat the home.\",\"\")","v":""},null,null,null,null,null,null,null,false,false]
[null,null,"Hydrocarbon oils",null,null,null,null,{"$f":"IF(Q15=TRUE,\"For example, burning heating oil in the home\",\"\")","v":""},null,null,null,null,null,null,null,false,false]
[null,null,"Road transport (petrol and DERV)",null,null,null,null,{"$f":"IF(Q16=TRUE,\"All petrol and DERV road transport is in the non-traded sector\",\"\")","v":""},null,null,null,null,null,null,null,false,false]
[null,null,"Biomass",null,null,null,null,{"$f":"IF(Q17=TRUE,\"This tool will only calculate the air quality impacts of biomass consumption - the carbon and resource costs are not accounted for. You should also include reductions in energy use from other sources that are being offset.\",\"\")","v":""},null,null,null,null,null,null,null,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011]
["2.  What is the appraisal period start date?",null,null,null,null,2014,null,null,null,null,null,null,null,null,null,2012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
["3.  What is the appraisal period end date?",null,null,null,null,2015,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018]
["4. What is the name of your policy?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
["5.  What year should costs and benefits be discounted to?",null,null,null,null,2014,null,null,null,null,null,null,null,null,null,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2084]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2092]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2100]

{"sheet":"detailed_outputs","index":2,"n_rows":121,"n_cols":104,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(initial_inputs!F26=\"\",\"\",initial_inputs!F26)","v":""}]
[]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2016,2017,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,"TOTAL"]
[]
["Change in energy use - electricity (traded)","(GWh)",{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!C12:C14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!D12:D14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!E12:E14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!F12:F14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!G12:G14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!H12:H14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!I12:I14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!J12:J14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!K12:K14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!L12:L14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!M12:M14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!N12:N14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!O12:O14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!P12:P14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!Q12:Q14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!R12:R14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!S12:S14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!T12:T14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!U12:U14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!V12:V14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!W12:W14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!X12:X14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!Y12:Y14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!Z12:Z14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AA12:AA14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AB12:AB14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AC12:AC14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AD12:AD14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AE12:AE14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AF12:AF14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AG12:AG14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AH12:AH14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AI12:AI14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AJ12:AJ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AK12:AK14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AL12:AL14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AM12:AM14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AN12:AN14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AO12:AO14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AP12:AP14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AQ12:AQ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AR12:AR14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AS12:AS14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AT12:AT14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AU12:AU14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AV12:AV14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AW12:AW14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AX12:AX14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AY12:AY14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AZ12:AZ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BA12:BA14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BB12:BB14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BC12:BC14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BD12:BD14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BE12:BE14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BF12:BF14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BG12:BG14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BH12:BH14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BI12:BI14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BJ12:BJ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BK12:BK14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BL12:BL14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BM12:BM14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BN12:BN14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BO12:BO14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BP12:BP14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BQ12:BQ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BR12:BR14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BS12:BS14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BT12:BT14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BU12:BU14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BV12:BV14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BW12:BW14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BX12:BX14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BY12:BY14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BZ12:BZ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CA12:CA14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CB12:CB14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CC12:CC14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CD12:CD14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CE12:CE14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CF12:CF14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CG12:CG14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CH12:CH14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CI12:CI14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CJ12:CJ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CK12:CK14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CL12:CL14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CM12:CM14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CN12:CN14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CO12:CO14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CP12:CP14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CQ12:CQ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CR12:CR14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CS12:CS14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CT12:CT14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CU12:CU14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CV12:CV14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CW12:CW14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CX12:CX14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CY12:CY14),0)","v":0},{"$f":"SUM(C6:CY6)","v":0}]
["Value of change in energy use (undiscounted)","(£,2022)",{"$f":"-TS_energy!C14","v":0},{"$f":"-TS_energy!D14","v":0},{"$f":"-TS_energy!E14","v":0},{"$f":"-TS_energy!F14","v":0},{"$f":"-TS_energy!G14","v":0},{"$f":"-TS_energy!H14","v":0},{"$f":"-TS_energy!I14","v":0},{"$f":"-TS_energy!J14","v":0},{"$f":"-TS_energy!K14","v":0},{"$f":"-TS_energy!L14","v":0},{"$f":"-TS_energy!M14","v":0},{"$f":"-TS_energy!N14","v":0},{"$f":"-TS_energy!O14","v":0},{"$f":"-TS_energy!P14","v":0},{"$f":"-TS_energy!Q14","v":0},{"$f":"-TS_energy!R14","v":0},{"$f":"-TS_energy!S14","v":0},{"$f":"-TS_energy!T14","v":0},{"$f":"-TS_energy!U14","v":0},{"$f":"-TS_energy!V14","v":0},{"$f":"-TS_energy!W14","v":0},{"$f":"-TS_energy!X14","v":0},{"$f":"-TS_energy!Y14","v":0},{"$f":"-TS_energy!Z14","v":0},{"$f":"-TS_energy!AA14","v":0},{"$f":"-TS_energy!AB14","v":0},{"$f":"-TS_energy!AC14","v":0},{"$f":"-TS_energy!AD14","v":0},{"$f":"-TS_energy!AE14","v":0},{"$f":"-TS_energy!AF14","v":0},{"$f":"-TS_energy!AG14","v":0},{"$f":"-TS_energy!AH14","v":0},{"$f":"-TS_energy!AI14","v":0},{"$f":"-TS_energy!AJ14","v":0},{"$f":"-TS_energy!AK14","v":0},{"$f":"-TS_energy!AL14","v":0},{"$f":"-TS_energy!AM14","v":0},{"$f":"-TS_energy!AN14","v":0},{"$f":"-TS_energy!AO14","v":0},{"$f":"-TS_energy!AP14","v":0},{"$f":"-TS_energy!AQ14","v":0},{"$f":"-TS_energy!AR14","v":0},{"$f":"-TS_energy!AS14","v":0},{"$f":"-TS_energy!AT14","v":0},{"$f":"-TS_energy!AU14","v":0},{"$f":"-TS_energy!AV14","v":0},{"$f":"-TS_energy!AW14","v":0},{"$f":"-TS_energy!AX14","v":0},{"$f":"-TS_energy!AY14","v":0},{"$f":"-TS_energy!AZ14","v":0},{"$f":"-TS_energy!BA14","v":0},{"$f":"-TS_energy!BB14","v":0},{"$f":"-TS_energy!BC14","v":0},{"$f":"-TS_energy!BD14","v":0},{"$f":"-TS_energy!BE14","v":0},{"$f":"-TS_energy!BF14","v":0},{"$f":"-TS_energy!BG14","v":0},{"$f":"-TS_energy!BH14","v":0},{"$f":"-TS_energy!BI14","v":0},{"$f":"-TS_energy!BJ14","v":0},{"$f":"-TS_energy!BK14","v":0},{"$f":"-TS_energy!BL14","v":0},{"$f":"-TS_energy!BM14","v":0},{"$f":"-TS_energy!BN14","v":0},{"$f":"-TS_energy!BO14","v":0},{"$f":"-TS_energy!BP14","v":0},{"$f":"-TS_energy!BQ14","v":0},{"$f":"-TS_energy!BR14","v":0},{"$f":"-TS_energy!BS14","v":0},{"$f":"-TS_energy!BT14","v":0},{"$f":"-TS_energy!BU14","v":0},{"$f":"-TS_energy!BV14","v":0},{"$f":"-TS_energy!BW14","v":0},{"$f":"-TS_energy!BX14","v":0},{"$f":"-TS_energy!BY14","v":0},{"$f":"-TS_energy!BZ14","v":0},{"$f":"-TS_energy!CA14","v":0},{"$f":"-TS_energy!CB14","v":0},{"$f":"-TS_energy!CC14","v":0},{"$f":"-TS_energy!CD14","v":0},{"$f":"-TS_energy!CE14","v":0},{"$f":"-TS_energy!CF14","v":0},{"$f":"-TS_energy!CG14","v":0},{"$f":"-TS_energy!CH14","v":0},{"$f":"-TS_energy!CI14","v":0},{"$f":"-TS_energy!CJ14","v":0},{"$f":"-TS_energy!CK14","v":0},{"$f":"-TS_energy!CL14","v":0},{"$f":"-TS_energy!CM14","v":0},{"$f":"-TS_energy!CN14","v":0},{"$f":"-TS_energy!CO14","v":0},{"$f":"-TS_energy!CP14","v":0},{"$f":"-TS_energy!CQ14","v":0},{"$f":"-TS_energy!CR14","v":0},{"$f":"-TS_energy!CS14","v":0},{"$f":"-TS_energy!CT14","v":0},{"$f":"-TS_energy!CU14","v":0},{"$f":"-TS_energy!CV14","v":0},{"$f":"-TS_energy!CW14","v":0},{"$f":"-TS_energy!CX14","v":0},{"$f":"-TS_energy!CY14","v":0},{"$f":"SUM(C7:CY7)","v":0}]
["Value of change in energy use (discounted)","(£,2022)",{"$f":"-TS_energy!C15","v":0},{"$f":"-TS_energy!D15","v":0},{"$f":"-TS_energy!E15","v":0},{"$f":"-TS_energy!F15","v":0},{"$f":"-TS_energy!G15","v":0},{"$f":"-TS_energy!H15","v":0},{"$f":"-TS_energy!I15","v":0},{"$f":"-TS_energy!J15","v":0},{"$f":"-TS_energy!K15","v":0},{"$f":"-TS_energy!L15","v":0},{"$f":"-TS_energy!M15","v":0},{"$f":"-TS_energy!N15","v":0},{"$f":"-TS_energy!O15","v":0},{"$f":"-TS_energy!P15","v":0},{"$f":"-TS_energy!Q15","v":0},{"$f":"-TS_energy!R15","v":0},{"$f":"-TS_energy!S15","v":0},{"$f":"-TS_energy!T15","v":0},{"$f":"-TS_energy!U15","v":0},{"$f":"-TS_energy!V15","v":0},{"$f":"-TS_energy!W15","v":0},{"$f":"-TS_energy!X15","v":0},{"$f":"-TS_energy!Y15","v":0},{"$f":"-TS_energy!Z15","v":0},{"$f":"-TS_energy!AA15","v":0},{"$f":"-TS_energy!AB15","v":0},{"$f":"-TS_energy!AC15","v":0},{"$f":"-TS_energy!AD15","v":0},{"$f":"-TS_energy!AE15","v":0},{"$f":"-TS_energy!AF15","v":0},{"$f":"-TS_energy!AG15","v":0},{"$f":"-TS_energy!AH15","v":0},{"$f":"-TS_energy!AI15","v":0},{"$f":"-TS_energy!AJ15","v":0},{"$f":"-TS_energy!AK15","v":0},{"$f":"-TS_energy!AL15","v":0},{"$f":"-TS_energy!AM15","v":0},{"$f":"-TS_energy!AN15","v":0},{"$f":"-TS_energy!AO15","v":0},{"$f":"-TS_energy!AP15","v":0},{"$f":"-TS_energy!AQ15","v":0},{"$f":"-TS_energy!AR15","v":0},{"$f":"-TS_energy!AS15","v":0},{"$f":"-TS_energy!AT15","v":0},{"$f":"-TS_energy!AU15","v":0},{"$f":"-TS_energy!AV15","v":0},{"$f":"-TS_energy!AW15","v":0},{"$f":"-TS_energy!AX15","v":0},{"$f":"-TS_energy!AY15","v":0},{"$f":"-TS_energy!AZ15","v":0},{"$f":"-TS_energy!BA15","v":0},{"$f":"-TS_energy!BB15","v":0},{"$f":"-TS_energy!BC15","v":0},{"$f":"-TS_energy!BD15","v":0},{"$f":"-TS_energy!BE15","v":0},{"$f":"-TS_energy!BF15","v":0},{"$f":"-TS_energy!BG15","v":0},{"$f":"-TS_energy!BH15","v":0},{"$f":"-TS_energy!BI15","v":0},{"$f":"-TS_energy!BJ15","v":0},{"$f":"-TS_energy!BK15","v":0},{"$f":"-TS_energy!BL15","v":0},{"$f":"-TS_energy!BM15","v":0},{"$f":"-TS_energy!BN15","v":0},{"$f":"-TS_energy!BO15","v":0},{"$f":"-TS_energy!BP15","v":0},{"$f":"-TS_energy!BQ15","v":0},{"$f":"-TS_energy!BR15","v":0},{"$f":"-TS_energy!BS15","v":0},{"$f":"-TS_energy!BT15","v":0},{"$f":"-TS_energy!BU15","v":0},{"$f":"-TS_energy!BV15","v":0},{"$f":"-TS_energy!BW15","v":0},{"$f":"-TS_energy!BX15","v":0},{"$f":"-TS_energy!BY15","v":0},{"$f":"-TS_energy!BZ15","v":0},{"$f":"-TS_energy!CA15","v":0},{"$f":"-TS_energy!CB15","v":0},{"$f":"-TS_energy!CC15","v":0},{"$f":"-TS_energy!CD15","v":0},{"$f":"-TS_energy!CE15","v":0},{"$f":"-TS_energy!CF15","v":0},{"$f":"-TS_energy!CG15","v":0},{"$f":"-TS_energy!CH15","v":0},{"$f":"-TS_energy!CI15","v":0},{"$f":"-TS_energy!CJ15","v":0},{"$f":"-TS_energy!CK15","v":0},{"$f":"-TS_energy!CL15","v":0},{"$f":"-TS_energy!CM15","v":0},{"$f":"-TS_energy!CN15","v":0},{"$f":"-TS_energy!CO15","v":0},{"$f":"-TS_energy!CP15","v":0},{"$f":"-TS_energy!CQ15","v":0},{"$f":"-TS_energy!CR15","v":0},{"$f":"-TS_energy!CS15","v":0},{"$f":"-TS_energy!CT15","v":0},{"$f":"-TS_energy!CU15","v":0},{"$f":"-TS_energy!CV15","v":0},{"$f":"-TS_energy!CW15","v":0},{"$f":"-TS_energy!CX15","v":0},{"$f":"-TS_energy!CY15","v":0},0]
[]
["Change in energy use - gas (traded)","(GWh)",{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!C23:C25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!D23:D25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!E23:E25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!F23:F25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!G23:G25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!H23:H25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!I23:I25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!J23:J25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!K23:K25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!L23:L25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!M23:M25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!N23:N25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!O23:O25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!P23:P25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!Q23:Q25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!R23:R25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!S23:S25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!T23:T25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!U23:U25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!V23:V25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!W23:W25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!X23:X25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!Y23:Y25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!Z23:Z25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AA23:AA25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AB23:AB25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AC23:AC25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AD23:AD25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AE23:AE25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AF23:AF25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AG23:AG25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AH23:AH25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AI23:AI25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AJ23:AJ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AK23:AK25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AL23:AL25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AM23:AM25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AN23:AN25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AO23:AO25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AP23:AP25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AQ23:AQ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AR23:AR25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AS23:AS25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AT23:AT25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AU23:AU25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AV23:AV25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AW23:AW25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AX23:AX25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AY23:AY25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AZ23:AZ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BA23:BA25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BB23:BB25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BC23:BC25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BD23:BD25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BE23:BE25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BF23:BF25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BG23:BG25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BH23:BH25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BI23:BI25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BJ23:BJ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BK23:BK25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BL23:BL25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BM23:BM25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BN23:BN25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BO23:BO25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BP23:BP25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BQ23:BQ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BR23:BR25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BS23:BS25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BT23:BT25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BU23:BU25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BV23:BV25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BW23:BW25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BX23:BX25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BY23:BY25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BZ23:BZ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CA23:CA25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CB23:CB25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CC23:CC25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CD23:CD25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CE23:CE25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CF23:CF25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CG23:CG25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CH23:CH25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CI23:CI25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CJ23:CJ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CK23:CK25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CL23:CL25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CM23:CM25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CN23:CN25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CO23:CO25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CP23:CP25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CQ23:CQ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CR23:CR25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CS23:CS25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CT23:CT25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CU23:CU25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CV23:CV25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CW23:CW25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CX23:CX25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CY23:CY25),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£,2022)",{"$f":"-TS_energy!C29","v":0},{"$f":"-TS_energy!D29","v":0},{"$f":"-TS_energy!E29","v":0},{"$f":"-TS_energy!F29","v":0},{"$f":"-TS_energy!G29","v":0},{"$f":"-TS_energy!H29","v":0},{"$f":"-TS_energy!I29","v":0},{"$f":"-TS_energy!J29","v":0},{"$f":"-TS_energy!K29","v":0},{"$f":"-TS_energy!L29","v":0},{"$f":"-TS_energy!M29","v":0},{"$f":"-TS_energy!N29","v":0},{"$f":"-TS_energy!O29","v":0},{"$f":"-TS_energy!P29","v":0},{"$f":"-TS_energy!Q29","v":0},{"$f":"-TS_energy!R29","v":0},{"$f":"-TS_energy!S29","v":0},{"$f":"-TS_energy!T29","v":0},{"$f":"-TS_energy!U29","v":0},{"$f":"-TS_energy!V29","v":0},{"$f":"-TS_energy!W29","v":0},{"$f":"-TS_energy!X29","v":0},{"$f":"-TS_energy!Y29","v":0},{"$f":"-TS_energy!Z29","v":0},{"$f":"-TS_energy!AA29","v":0},{"$f":"-TS_energy!AB29","v":0},{"$f":"-TS_energy!AC29","v":0},{"$f":"-TS_energy!AD29","v":0},{"$f":"-TS_energy!AE29","v":0},{"$f":"-TS_energy!AF29","v":0},{"$f":"-TS_energy!AG29","v":0},{"$f":"-TS_energy!AH29","v":0},{"$f":"-TS_energy!AI29","v":0},{"$f":"-TS_energy!AJ29","v":0},{"$f":"-TS_energy!AK29","v":0},{"$f":"-TS_energy!AL29","v":0},{"$f":"-TS_energy!AM29","v":0},{"$f":"-TS_energy!AN29","v":0},{"$f":"-TS_energy!AO29","v":0},{"$f":"-TS_energy!AP29","v":0},{"$f":"-TS_energy!AQ29","v":0},{"$f":"-TS_energy!AR29","v":0},{"$f":"-TS_energy!AS29","v":0},{"$f":"-TS_energy!AT29","v":0},{"$f":"-TS_energy!AU29","v":0},{"$f":"-TS_energy!AV29","v":0},{"$f":"-TS_energy!AW29","v":0},{"$f":"-TS_energy!AX29","v":0},{"$f":"-TS_energy!AY29","v":0},{"$f":"-TS_energy!AZ29","v":0},{"$f":"-TS_energy!BA29","v":0},{"$f":"-TS_energy!BB29","v":0},{"$f":"-TS_energy!BC29","v":0},{"$f":"-TS_energy!BD29","v":0},{"$f":"-TS_energy!BE29","v":0},{"$f":"-TS_energy!BF29","v":0},{"$f":"-TS_energy!BG29","v":0},{"$f":"-TS_energy!BH29","v":0},{"$f":"-TS_energy!BI29","v":0},{"$f":"-TS_energy!BJ29","v":0},{"$f":"-TS_energy!BK29","v":0},{"$f":"-TS_energy!BL29","v":0},{"$f":"-TS_energy!BM29","v":0},{"$f":"-TS_energy!BN29","v":0},{"$f":"-TS_energy!BO29","v":0},{"$f":"-TS_energy!BP29","v":0},{"$f":"-TS_energy!BQ29","v":0},{"$f":"-TS_energy!BR29","v":0},{"$f":"-TS_energy!BS29","v":0},{"$f":"-TS_energy!BT29","v":0},{"$f":"-TS_energy!BU29","v":0},{"$f":"-TS_energy!BV29","v":0},{"$f":"-TS_energy!BW29","v":0},{"$f":"-TS_energy!BX29","v":0},{"$f":"-TS_energy!BY29","v":0},{"$f":"-TS_energy!BZ29","v":0},{"$f":"-TS_energy!CA29","v":0},{"$f":"-TS_energy!CB29","v":0},{"$f":"-TS_energy!CC29","v":0},{"$f":"-TS_energy!CD29","v":0},{"$f":"-TS_energy!CE29","v":0},{"$f":"-TS_energy!CF29","v":0},{"$f":"-TS_energy!CG29","v":0},{"$f":"-TS_energy!CH29","v":0},{"$f":"-TS_energy!CI29","v":0},{"$f":"-TS_energy!CJ29","v":0},{"$f":"-TS_energy!CK29","v":0},{"$f":"-TS_energy!CL29","v":0},{"$f":"-TS_energy!CM29","v":0},{"$f":"-TS_energy!CN29","v":0},{"$f":"-TS_energy!CO29","v":0},{"$f":"-TS_energy!CP29","v":0},{"$f":"-TS_energy!CQ29","v":0},{"$f":"-TS_energy!CR29","v":0},{"$f":"-TS_energy!CS29","v":0},{"$f":"-TS_energy!CT29","v":0},{"$f":"-TS_energy!CU29","v":0},{"$f":"-TS_energy!CV29","v":0},{"$f":"-TS_energy!CW29","v":0},{"$f":"-TS_energy!CX29","v":0},{"$f":"-TS_energy!CY29","v":0},0]
["Value of change in energy use (discounted)","(£,2022)",{"$f":"-TS_energy!C30","v":0},{"$f":"-TS_energy!D30","v":0},{"$f":"-TS_energy!E30","v":0},{"$f":"-TS_energy!F30","v":0},{"$f":"-TS_energy!G30","v":0},{"$f":"-TS_energy!H30","v":0},{"$f":"-TS_energy!I30","v":0},{"$f":"-TS_energy!J30","v":0},{"$f":"-TS_energy!K30","v":0},{"$f":"-TS_energy!L30","v":0},{"$f":"-TS_energy!M30","v":0},{"$f":"-TS_energy!N30","v":0},{"$f":"-TS_energy!O30","v":0},{"$f":"-TS_energy!P30","v":0},{"$f":"-TS_energy!Q30","v":0},{"$f":"-TS_energy!R30","v":0},{"$f":"-TS_energy!S30","v":0},{"$f":"-TS_energy!T30","v":0},{"$f":"-TS_energy!U30","v":0},{"$f":"-TS_energy!V30","v":0},{"$f":"-TS_energy!W30","v":0},{"$f":"-TS_energy!X30","v":0},{"$f":"-TS_energy!Y30","v":0},{"$f":"-TS_energy!Z30","v":0},{"$f":"-TS_energy!AA30","v":0},{"$f":"-TS_energy!AB30","v":0},{"$f":"-TS_energy!AC30","v":0},{"$f":"-TS_energy!AD30","v":0},{"$f":"-TS_energy!AE30","v":0},{"$f":"-TS_energy!AF30","v":0},{"$f":"-TS_energy!AG30","v":0},{"$f":"-TS_energy!AH30","v":0},{"$f":"-TS_energy!AI30","v":0},{"$f":"-TS_energy!AJ30","v":0},{"$f":"-TS_energy!AK30","v":0},{"$f":"-TS_energy!AL30","v":0},{"$f":"-TS_energy!AM30","v":0},{"$f":"-TS_energy!AN30","v":0},{"$f":"-TS_energy!AO30","v":0},{"$f":"-TS_energy!AP30","v":0},{"$f":"-TS_energy!AQ30","v":0},{"$f":"-TS_energy!AR30","v":0},{"$f":"-TS_energy!AS30","v":0},{"$f":"-TS_energy!AT30","v":0},{"$f":"-TS_energy!AU30","v":0},{"$f":"-TS_energy!AV30","v":0},{"$f":"-TS_energy!AW30","v":0},{"$f":"-TS_energy!AX30","v":0},{"$f":"-TS_energy!AY30","v":0},{"$f":"-TS_energy!AZ30","v":0},{"$f":"-TS_energy!BA30","v":0},{"$f":"-TS_energy!BB30","v":0},{"$f":"-TS_energy!BC30","v":0},{"$f":"-TS_energy!BD30","v":0},{"$f":"-TS_energy!BE30","v":0},{"$f":"-TS_energy!BF30","v":0},{"$f":"-TS_energy!BG30","v":0},{"$f":"-TS_energy!BH30","v":0},{"$f":"-TS_energy!BI30","v":0},{"$f":"-TS_energy!BJ30","v":0},{"$f":"-TS_energy!BK30","v":0},{"$f":"-TS_energy!BL30","v":0},{"$f":"-TS_energy!BM30","v":0},{"$f":"-TS_energy!BN30","v":0},{"$f":"-TS_energy!BO30","v":0},{"$f":"-TS_energy!BP30","v":0},{"$f":"-TS_energy!BQ30","v":0},{"$f":"-TS_energy!BR30","v":0},{"$f":"-TS_energy!BS30","v":0},{"$f":"-TS_energy!BT30","v":0},{"$f":"-TS_energy!BU30","v":0},{"$f":"-TS_energy!BV30","v":0},{"$f":"-TS_energy!BW30","v":0},{"$f":"-TS_energy!BX30","v":0},{"$f":"-TS_energy!BY30","v":0},{"$f":"-TS_energy!BZ30","v":0},{"$f":"-TS_energy!CA30","v":0},{"$f":"-TS_energy!CB30","v":0},{"$f":"-TS_energy!CC30","v":0},{"$f":"-TS_energy!CD30","v":0},{"$f":"-TS_energy!CE30","v":0},{"$f":"-TS_energy!CF30","v":0},{"$f":"-TS_energy!CG30","v":0},{"$f":"-TS_energy!CH30","v":0},{"$f":"-TS_energy!CI30","v":0},{"$f":"-TS_energy!CJ30","v":0},{"$f":"-TS_energy!CK30","v":0},{"$f":"-TS_energy!CL30","v":0},{"$f":"-TS_energy!CM30","v":0},{"$f":"-TS_energy!CN30","v":0},{"$f":"-TS_energy!CO30","v":0},{"$f":"-TS_energy!CP30","v":0},{"$f":"-TS_energy!CQ30","v":0},{"$f":"-TS_energy!CR30","v":0},{"$f":"-TS_energy!CS30","v":0},{"$f":"-TS_energy!CT30","v":0},{"$f":"-TS_energy!CU30","v":0},{"$f":"-TS_energy!CV30","v":0},{"$f":"-TS_energy!CW30","v":0},{"$f":"-TS_energy!CX30","v":0},{"$f":"-TS_energy!CY30","v":0},0]
[]
["Change in energy use - coal (traded)","(GWh)",{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!C34:C36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!D34:D36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!E34:E36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!F34:F36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!G34:G36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!H34:H36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!I34:I36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!J34:J36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!K34:K36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!L34:L36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!M34:M36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!N34:N36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!O34:O36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!P34:P36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!Q34:Q36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!R34:R36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!S34:S36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!T34:T36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!U34:U36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!V34:V36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!W34:W36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!X34:X36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!Y34:Y36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!Z34:Z36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AA34:AA36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AB34:AB36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AC34:AC36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AD34:AD36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AE34:AE36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AF34:AF36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AG34:AG36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AH34:AH36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AI34:AI36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AJ34:AJ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AK34:AK36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AL34:AL36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AM34:AM36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AN34:AN36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AO34:AO36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AP34:AP36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AQ34:AQ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AR34:AR36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AS34:AS36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AT34:AT36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AU34:AU36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AV34:AV36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AW34:AW36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AX34:AX36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AY34:AY36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AZ34:AZ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BA34:BA36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BB34:BB36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BC34:BC36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BD34:BD36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BE34:BE36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BF34:BF36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BG34:BG36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BH34:BH36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BI34:BI36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BJ34:BJ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BK34:BK36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BL34:BL36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BM34:BM36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BN34:BN36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BO34:BO36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BP34:BP36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BQ34:BQ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BR34:BR36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BS34:BS36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BT34:BT36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BU34:BU36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BV34:BV36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BW34:BW36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BX34:BX36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BY34:BY36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BZ34:BZ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CA34:CA36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CB34:CB36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CC34:CC36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CD34:CD36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CE34:CE36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CF34:CF36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CG34:CG36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CH34:CH36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CI34:CI36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CJ34:CJ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CK34:CK36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CL34:CL36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CM34:CM36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CN34:CN36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CO34:CO36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CP34:CP36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CQ34:CQ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CR34:CR36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CS34:CS36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CT34:CT36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CU34:CU36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CV34:CV36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CW34:CW36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CX34:CX36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CY34:CY36),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£,2022)",{"$f":"-TS_energy!C44","v":0},{"$f":"-TS_energy!D44","v":0},{"$f":"-TS_energy!E44","v":0},{"$f":"-TS_energy!F44","v":0},{"$f":"-TS_energy!G44","v":0},{"$f":"-TS_energy!H44","v":0},{"$f":"-TS_energy!I44","v":0},{"$f":"-TS_energy!J44","v":0},{"$f":"-TS_energy!K44","v":0},{"$f":"-TS_energy!L44","v":0},{"$f":"-TS_energy!M44","v":0},{"$f":"-TS_energy!N44","v":0},{"$f":"-TS_energy!O44","v":0},{"$f":"-TS_energy!P44","v":0},{"$f":"-TS_energy!Q44","v":0},{"$f":"-TS_energy!R44","v":0},{"$f":"-TS_energy!S44","v":0},{"$f":"-TS_energy!T44","v":0},{"$f":"-TS_energy!U44","v":0},{"$f":"-TS_energy!V44","v":0},{"$f":"-TS_energy!W44","v":0},{"$f":"-TS_energy!X44","v":0},{"$f":"-TS_energy!Y44","v":0},{"$f":"-TS_energy!Z44","v":0},{"$f":"-TS_energy!AA44","v":0},{"$f":"-TS_energy!AB44","v":0},{"$f":"-TS_energy!AC44","v":0},{"$f":"-TS_energy!AD44","v":0},{"$f":"-TS_energy!AE44","v":0},{"$f":"-TS_energy!AF44","v":0},{"$f":"-TS_energy!AG44","v":0},{"$f":"-TS_energy!AH44","v":0},{"$f":"-TS_energy!AI44","v":0},{"$f":"-TS_energy!AJ44","v":0},{"$f":"-TS_energy!AK44","v":0},{"$f":"-TS_energy!AL44","v":0},{"$f":"-TS_energy!AM44","v":0},{"$f":"-TS_energy!AN44","v":0},{"$f":"-TS_energy!AO44","v":0},{"$f":"-TS_energy!AP44","v":0},{"$f":"-TS_energy!AQ44","v":0},{"$f":"-TS_energy!AR44","v":0},{"$f":"-TS_energy!AS44","v":0},{"$f":"-TS_energy!AT44","v":0},{"$f":"-TS_energy!AU44","v":0},{"$f":"-TS_energy!AV44","v":0},{"$f":"-TS_energy!AW44","v":0},{"$f":"-TS_energy!AX44","v":0},{"$f":"-TS_energy!AY44","v":0},{"$f":"-TS_energy!AZ44","v":0},{"$f":"-TS_energy!BA44","v":0},{"$f":"-TS_energy!BB44","v":0},{"$f":"-TS_energy!BC44","v":0},{"$f":"-TS_energy!BD44","v":0},{"$f":"-TS_energy!BE44","v":0},{"$f":"-TS_energy!BF44","v":0},{"$f":"-TS_energy!BG44","v":0},{"$f":"-TS_energy!BH44","v":0},{"$f":"-TS_energy!BI44","v":0},{"$f":"-TS_energy!BJ44","v":0},{"$f":"-TS_energy!BK44","v":0},{"$f":"-TS_energy!BL44","v":0},{"$f":"-TS_energy!BM44","v":0},{"$f":"-TS_energy!BN44","v":0},{"$f":"-TS_energy!BO44","v":0},{"$f":"-TS_energy!BP44","v":0},{"$f":"-TS_energy!BQ44","v":0},{"$f":"-TS_energy!BR44","v":0},{"$f":"-TS_energy!BS44","v":0},{"$f":"-TS_energy!BT44","v":0},{"$f":"-TS_energy!BU44","v":0},{"$f":"-TS_energy!BV44","v":0},{"$f":"-TS_energy!BW44","v":0},{"$f":"-TS_energy!BX44","v":0},{"$f":"-TS_energy!BY44","v":0},{"$f":"-TS_energy!BZ44","v":0},{"$f":"-TS_energy!CA44","v":0},{"$f":"-TS_energy!CB44","v":0},{"$f":"-TS_energy!CC44","v":0},{"$f":"-TS_energy!CD44","v":0},{"$f":"-TS_energy!CE44","v":0},{"$f":"-TS_energy!CF44","v":0},{"$f":"-TS_energy!CG44","v":0},{"$f":"-TS_energy!CH44","v":0},{"$f":"-TS_energy!CI44","v":0},{"$f":"-TS_energy!CJ44","v":0},{"$f":"-TS_energy!CK44","v":0},{"$f":"-TS_energy!CL44","v":0},{"$f":"-TS_energy!CM44","v":0},{"$f":"-TS_energy!CN44","v":0},{"$f":"-TS_energy!CO44","v":0},{"$f":"-TS_energy!CP44","v":0},{"$f":"-TS_energy!CQ44","v":0},{"$f":"-TS_energy!CR44","v":0},{"$f":"-TS_energy!CS44","v":0},{"$f":"-TS_energy!CT44","v":0},{"$f":"-TS_energy!CU44","v":0},{"$f":"-TS_energy!CV44","v":0},{"$f":"-TS_energy!CW44","v":0},{"$f":"-TS_energy!CX44","v":0},{"$f":"-TS_energy!CY44","v":0},0]
["Value of change in energy use (discounted)","(£,2022)",{"$f":"-TS_energy!C45","v":0},{"$f":"-TS_energy!D45","v":0},{"$f":"-TS_energy!E45","v":0},{"$f":"-TS_energy!F45","v":0},{"$f":"-TS_energy!G45","v":0},{"$f":"-TS_energy!H45","v":0},{"$f":"-TS_energy!I45","v":0},{"$f":"-TS_energy!J45","v":0},{"$f":"-TS_energy!K45","v":0},{"$f":"-TS_energy!L45","v":0},{"$f":"-TS_energy!M45","v":0},{"$f":"-TS_energy!N45","v":0},{"$f":"-TS_energy!O45","v":0},{"$f":"-TS_energy!P45","v":0},{"$f":"-TS_energy!Q45","v":0},{"$f":"-TS_energy!R45","v":0},{"$f":"-TS_energy!S45","v":0},{"$f":"-TS_energy!T45","v":0},{"$f":"-TS_energy!U45","v":0},{"$f":"-TS_energy!V45","v":0},{"$f":"-TS_energy!W45","v":0},{"$f":"-TS_energy!X45","v":0},{"$f":"-TS_energy!Y45","v":0},{"$f":"-TS_energy!Z45","v":0},{"$f":"-TS_energy!AA45","v":0},{"$f":"-TS_energy!AB45","v":0},{"$f":"-TS_energy!AC45","v":0},{"$f":"-TS_energy!AD45","v":0},{"$f":"-TS_energy!AE45","v":0},{"$f":"-TS_energy!AF45","v":0},{"$f":"-TS_energy!AG45","v":0},{"$f":"-TS_energy!AH45","v":0},{"$f":"-TS_energy!AI45","v":0},{"$f":"-TS_energy!AJ45","v":0},{"$f":"-TS_energy!AK45","v":0},{"$f":"-TS_energy!AL45","v":0},{"$f":"-TS_energy!AM45","v":0},{"$f":"-TS_energy!AN45","v":0},{"$f":"-TS_energy!AO45","v":0},{"$f":"-TS_energy!AP45","v":0},{"$f":"-TS_energy!AQ45","v":0},{"$f":"-TS_energy!AR45","v":0},{"$f":"-TS_energy!AS45","v":0},{"$f":"-TS_energy!AT45","v":0},{"$f":"-TS_energy!AU45","v":0},{"$f":"-TS_energy!AV45","v":0},{"$f":"-TS_energy!AW45","v":0},{"$f":"-TS_energy!AX45","v":0},{"$f":"-TS_energy!AY45","v":0},{"$f":"-TS_energy!AZ45","v":0},{"$f":"-TS_energy!BA45","v":0},{"$f":"-TS_energy!BB45","v":0},{"$f":"-TS_energy!BC45","v":0},{"$f":"-TS_energy!BD45","v":0},{"$f":"-TS_energy!BE45","v":0},{"$f":"-TS_energy!BF45","v":0},{"$f":"-TS_energy!BG45","v":0},{"$f":"-TS_energy!BH45","v":0},{"$f":"-TS_energy!BI45","v":0},{"$f":"-TS_energy!BJ45","v":0},{"$f":"-TS_energy!BK45","v":0},{"$f":"-TS_energy!BL45","v":0},{"$f":"-TS_energy!BM45","v":0},{"$f":"-TS_energy!BN45","v":0},{"$f":"-TS_energy!BO45","v":0},{"$f":"-TS_energy!BP45","v":0},{"$f":"-TS_energy!BQ45","v":0},{"$f":"-TS_energy!BR45","v":0},{"$f":"-TS_energy!BS45","v":0},{"$f":"-TS_energy!BT45","v":0},{"$f":"-TS_energy!BU45","v":0},{"$f":"-TS_energy!BV45","v":0},{"$f":"-TS_energy!BW45","v":0},{"$f":"-TS_energy!BX45","v":0},{"$f":"-TS_energy!BY45","v":0},{"$f":"-TS_energy!BZ45","v":0},{"$f":"-TS_energy!CA45","v":0},{"$f":"-TS_energy!CB45","v":0},{"$f":"-TS_energy!CC45","v":0},{"$f":"-TS_energy!CD45","v":0},{"$f":"-TS_energy!CE45","v":0},{"$f":"-TS_energy!CF45","v":0},{"$f":"-TS_energy!CG45","v":0},{"$f":"-TS_energy!CH45","v":0},{"$f":"-TS_energy!CI45","v":0},{"$f":"-TS_energy!CJ45","v":0},{"$f":"-TS_energy!CK45","v":0},{"$f":"-TS_energy!CL45","v":0},{"$f":"-TS_energy!CM45","v":0},{"$f":"-TS_energy!CN45","v":0},{"$f":"-TS_energy!CO45","v":0},{"$f":"-TS_energy!CP45","v":0},{"$f":"-TS_energy!CQ45","v":0},{"$f":"-TS_energy!CR45","v":0},{"$f":"-TS_energy!CS45","v":0},{"$f":"-TS_energy!CT45","v":0},{"$f":"-TS_energy!CU45","v":0},{"$f":"-TS_energy!CV45","v":0},{"$f":"-TS_energy!CW45","v":0},{"$f":"-TS_energy!CX45","v":0},{"$f":"-TS_energy!CY45","v":0},0]
[]
["Change in energy use - gas (non-traded)","(GWh)",{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!C47:C49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!D47:D49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!E47:E49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!F47:F49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!G47:G49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!H47:H49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!I47:I49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!J47:J49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!K47:K49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!L47:L49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!M47:M49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!N47:N49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!O47:O49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!P47:P49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!Q47:Q49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!R47:R49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!S47:S49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!T47:T49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!U47:U49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!V47:V49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!W47:W49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!X47:X49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!Y47:Y49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!Z47:Z49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AA47:AA49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AB47:AB49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AC47:AC49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AD47:AD49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AE47:AE49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AF47:AF49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AG47:AG49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AH47:AH49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AI47:AI49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AJ47:AJ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AK47:AK49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AL47:AL49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AM47:AM49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AN47:AN49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AO47:AO49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AP47:AP49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AQ47:AQ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AR47:AR49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AS47:AS49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AT47:AT49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AU47:AU49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AV47:AV49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AW47:AW49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AX47:AX49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AY47:AY49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AZ47:AZ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BA47:BA49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BB47:BB49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BC47:BC49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BD47:BD49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BE47:BE49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BF47:BF49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BG47:BG49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BH47:BH49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BI47:BI49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BJ47:BJ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BK47:BK49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BL47:BL49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BM47:BM49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BN47:BN49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BO47:BO49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BP47:BP49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BQ47:BQ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BR47:BR49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BS47:BS49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BT47:BT49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BU47:BU49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BV47:BV49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BW47:BW49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BX47:BX49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BY47:BY49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BZ47:BZ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CA47:CA49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CB47:CB49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CC47:CC49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CD47:CD49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CE47:CE49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CF47:CF49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CG47:CG49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CH47:CH49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CI47:CI49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CJ47:CJ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CK47:CK49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CL47:CL49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CM47:CM49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CN47:CN49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CO47:CO49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CP47:CP49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CQ47:CQ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CR47:CR49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CS47:CS49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CT47:CT49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CU47:CU49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CV47:CV49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CW47:CW49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CX47:CX49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CY47:CY49),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£,2022)",{"$f":"-NTS_energy!C14","v":0},{"$f":"-NTS_energy!D14","v":0},{"$f":"-NTS_energy!E14","v":0},{"$f":"-NTS_energy!F14","v":0},{"$f":"-NTS_energy!G14","v":0},{"$f":"-NTS_energy!H14","v":0},{"$f":"-NTS_energy!I14","v":0},{"$f":"-NTS_energy!J14","v":0},{"$f":"-NTS_energy!K14","v":0},{"$f":"-NTS_energy!L14","v":0},{"$f":"-NTS_energy!M14","v":0},{"$f":"-NTS_energy!N14","v":0},{"$f":"-NTS_energy!O14","v":0},{"$f":"-NTS_energy!P14","v":0},{"$f":"-NTS_energy!Q14","v":0},{"$f":"-NTS_energy!R14","v":0},{"$f":"-NTS_energy!S14","v":0},{"$f":"-NTS_energy!T14","v":0},{"$f":"-NTS_energy!U14","v":0},{"$f":"-NTS_energy!V14","v":0},{"$f":"-NTS_energy!W14","v":0},{"$f":"-NTS_energy!X14","v":0},{"$f":"-NTS_energy!Y14","v":0},{"$f":"-NTS_energy!Z14","v":0},{"$f":"-NTS_energy!AA14","v":0},{"$f":"-NTS_energy!AB14","v":0},{"$f":"-NTS_energy!AC14","v":0},{"$f":"-NTS_energy!AD14","v":0},{"$f":"-NTS_energy!AE14","v":0},{"$f":"-NTS_energy!AF14","v":0},{"$f":"-NTS_energy!AG14","v":0},{"$f":"-NTS_energy!AH14","v":0},{"$f":"-NTS_energy!AI14","v":0},{"$f":"-NTS_energy!AJ14","v":0},{"$f":"-NTS_energy!AK14","v":0},{"$f":"-NTS_energy!AL14","v":0},{"$f":"-NTS_energy!AM14","v":0},{"$f":"-NTS_energy!AN14","v":0},{"$f":"-NTS_energy!AO14","v":0},{"$f":"-NTS_energy!AP14","v":0},{"$f":"-NTS_energy!AQ14","v":0},{"$f":"-NTS_energy!AR14","v":0},{"$f":"-NTS_energy!AS14","v":0},{"$f":"-NTS_energy!AT14","v":0},{"$f":"-NTS_energy!AU14","v":0},{"$f":"-NTS_energy!AV14","v":0},{"$f":"-NTS_energy!AW14","v":0},{"$f":"-NTS_energy!AX14","v":0},{"$f":"-NTS_energy!AY14","v":0},{"$f":"-NTS_energy!AZ14","v":0},{"$f":"-NTS_energy!BA14","v":0},{"$f":"-NTS_energy!BB14","v":0},{"$f":"-NTS_energy!BC14","v":0},{"$f":"-NTS_energy!BD14","v":0},{"$f":"-NTS_energy!BE14","v":0},{"$f":"-NTS_energy!BF14","v":0},{"$f":"-NTS_energy!BG14","v":0},{"$f":"-NTS_energy!BH14","v":0},{"$f":"-NTS_energy!BI14","v":0},{"$f":"-NTS_energy!BJ14","v":0},{"$f":"-NTS_energy!BK14","v":0},{"$f":"-NTS_energy!BL14","v":0},{"$f":"-NTS_energy!BM14","v":0},{"$f":"-NTS_energy!BN14","v":0},{"$f":"-NTS_energy!BO14","v":0},{"$f":"-NTS_energy!BP14","v":0},{"$f":"-NTS_energy!BQ14","v":0},{"$f":"-NTS_energy!BR14","v":0},{"$f":"-NTS_energy!BS14","v":0},{"$f":"-NTS_energy!BT14","v":0},{"$f":"-NTS_energy!BU14","v":0},{"$f":"-NTS_energy!BV14","v":0},{"$f":"-NTS_energy!BW14","v":0},{"$f":"-NTS_energy!BX14","v":0},{"$f":"-NTS_energy!BY14","v":0},{"$f":"-NTS_energy!BZ14","v":0},{"$f":"-NTS_energy!CA14","v":0},{"$f":"-NTS_energy!CB14","v":0},{"$f":"-NTS_energy!CC14","v":0},{"$f":"-NTS_energy!CD14","v":0},{"$f":"-NTS_energy!CE14","v":0},{"$f":"-NTS_energy!CF14","v":0},{"$f":"-NTS_energy!CG14","v":0},{"$f":"-NTS_energy!CH14","v":0},{"$f":"-NTS_energy!CI14","v":0},{"$f":"-NTS_energy!CJ14","v":0},{"$f":"-NTS_energy!CK14","v":0},{"$f":"-NTS_energy!CL14","v":0},{"$f":"-NTS_energy!CM14","v":0},{"$f":"-NTS_energy!CN14","v":0},{"$f":"-NTS_energy!CO14","v":0},{"$f":"-NTS_energy!CP14","v":0},{"$f":"-NTS_energy!CQ14","v":0},{"$f":"-NTS_energy!CR14","v":0},{"$f":"-NTS_energy!CS14","v":0},{"$f":"-NTS_energy!CT14","v":0},{"$f":"-NTS_energy!CU14","v":0},{"$f":"-NTS_energy!CV14","v":0},{"$f":"-NTS_energy!CW14","v":0},{"$f":"-NTS_energy!CX14","v":0},{"$f":"-NTS_energy!CY14","v":0},0]
["Value of change in energy use (discounted)","(£,2022)",{"$f":"-NTS_energy!C15","v":0},{"$f":"-NTS_energy!D15","v":0},{"$f":"-NTS_energy!E15","v":0},{"$f":"-NTS_energy!F15","v":0},{"$f":"-NTS_energy!G15","v":0},{"$f":"-NTS_energy!H15","v":0},{"$f":"-NTS_energy!I15","v":0},{"$f":"-NTS_energy!J15","v":0},{"$f":"-NTS_energy!K15","v":0},{"$f":"-NTS_energy!L15","v":0},{"$f":"-NTS_energy!M15","v":0},{"$f":"-NTS_energy!N15","v":0},{"$f":"-NTS_energy!O15","v":0},{"$f":"-NTS_energy!P15","v":0},{"$f":"-NTS_energy!Q15","v":0},{"$f":"-NTS_energy!R15","v":0},{"$f":"-NTS_energy!S15","v":0},{"$f":"-NTS_energy!T15","v":0},{"$f":"-NTS_energy!U15","v":0},{"$f":"-NTS_energy!V15","v":0},{"$f":"-NTS_energy!W15","v":0},{"$f":"-NTS_energy!X15","v":0},{"$f":"-NTS_energy!Y15","v":0},{"$f":"-NTS_energy!Z15","v":0},{"$f":"-NTS_energy!AA15","v":0},{"$f":"-NTS_energy!AB15","v":0},{"$f":"-NTS_energy!AC15","v":0},{"$f":"-NTS_energy!AD15","v":0},{"$f":"-NTS_energy!AE15","v":0},{"$f":"-NTS_energy!AF15","v":0},{"$f":"-NTS_energy!AG15","v":0},{"$f":"-NTS_energy!AH15","v":0},{"$f":"-NTS_energy!AI15","v":0},{"$f":"-NTS_energy!AJ15","v":0},{"$f":"-NTS_energy!AK15","v":0},{"$f":"-NTS_energy!AL15","v":0},{"$f":"-NTS_energy!AM15","v":0},{"$f":"-NTS_energy!AN15","v":0},{"$f":"-NTS_energy!AO15","v":0},{"$f":"-NTS_energy!AP15","v":0},{"$f":"-NTS_energy!AQ15","v":0},{"$f":"-NTS_energy!AR15","v":0},{"$f":"-NTS_energy!AS15","v":0},{"$f":"-NTS_energy!AT15","v":0},{"$f":"-NTS_energy!AU15","v":0},{"$f":"-NTS_energy!AV15","v":0},{"$f":"-NTS_energy!AW15","v":0},{"$f":"-NTS_energy!AX15","v":0},{"$f":"-NTS_energy!AY15","v":0},{"$f":"-NTS_energy!AZ15","v":0},{"$f":"-NTS_energy!BA15","v":0},{"$f":"-NTS_energy!BB15","v":0},{"$f":"-NTS_energy!BC15","v":0},{"$f":"-NTS_energy!BD15","v":0},{"$f":"-NTS_energy!BE15","v":0},{"$f":"-NTS_energy!BF15","v":0},{"$f":"-NTS_energy!BG15","v":0},{"$f":"-NTS_energy!BH15","v":0},{"$f":"-NTS_energy!BI15","v":0},{"$f":"-NTS_energy!BJ15","v":0},{"$f":"-NTS_energy!BK15","v":0},{"$f":"-NTS_energy!BL15","v":0},{"$f":"-NTS_energy!BM15","v":0},{"$f":"-NTS_energy!BN15","v":0},{"$f":"-NTS_energy!BO15","v":0},{"$f":"-NTS_energy!BP15","v":0},{"$f":"-NTS_energy!BQ15","v":0},{"$f":"-NTS_energy!BR15","v":0},{"$f":"-NTS_energy!BS15","v":0},{"$f":"-NTS_energy!BT15","v":0},{"$f":"-NTS_energy!BU15","v":0},{"$f":"-NTS_energy!BV15","v":0},{"$f":"-NTS_energy!BW15","v":0},{"$f":"-NTS_energy!BX15","v":0},{"$f":"-NTS_energy!BY15","v":0},{"$f":"-NTS_energy!BZ15","v":0},{"$f":"-NTS_energy!CA15","v":0},{"$f":"-NTS_energy!CB15","v":0},{"$f":"-NTS_energy!CC15","v":0},{"$f":"-NTS_energy!CD15","v":0},{"$f":"-NTS_energy!CE15","v":0},{"$f":"-NTS_energy!CF15","v":0},{"$f":"-NTS_energy!CG15","v":0},{"$f":"-NTS_energy!CH15","v":0},{"$f":"-NTS_energy!CI15","v":0},{"$f":"-NTS_energy!CJ15","v":0},{"$f":"-NTS_energy!CK15","v":0},{"$f":"-NTS_energy!CL15","v":0},{"$f":"-NTS_energy!CM15","v":0},{"$f":"-NTS_energy!CN15","v":0},{"$f":"-NTS_energy!CO15","v":0},{"$f":"-NTS_energy!CP15","v":0},{"$f":"-NTS_energy!CQ15","v":0},{"$f":"-NTS_energy!CR15","v":0},{"$f":"-NTS_energy!CS15","v":0},{"$f":"-NTS_energy!CT15","v":0},{"$f":"-NTS_energy!CU15","v":0},{"$f":"-NTS_energy!CV15","v":0},{"$f":"-NTS_energy!CW15","v":0},{"$f":"-NTS_energy!CX15","v":0},{"$f":"-NTS_energy!CY15","v":0},0]
[]
["Change in energy use - coal (non-traded)","(GWh)",{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!C58:C60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!D58:D60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!E58:E60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!F58:F60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!G58:G60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!H58:H60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!I58:I60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!J58:J60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!K58:K60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!L58:L60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!M58:M60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!N58:N60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!O58:O60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!P58:P60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!Q58:Q60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!R58:R60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!S58:S60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!T58:T60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!U58:U60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!V58:V60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!W58:W60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!X58:X60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!Y58:Y60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!Z58:Z60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AA58:AA60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AB58:AB60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AC58:AC60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AD58:AD60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AE58:AE60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AF58:AF60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AG58:AG60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AH58:AH60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AI58:AI60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AJ58:AJ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AK58:AK60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AL58:AL60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AM58:AM60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AN58:AN60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AO58:AO60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AP58:AP60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AQ58:AQ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AR58:AR60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AS58:AS60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AT58:AT60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AU58:AU60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AV58:AV60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AW58:AW60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AX58:AX60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AY58:AY60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AZ58:AZ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BA58:BA60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BB58:BB60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BC58:BC60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BD58:BD60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BE58:BE60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BF58:BF60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BG58:BG60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BH58:BH60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BI58:BI60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BJ58:BJ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BK58:BK60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BL58:BL60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BM58:BM60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BN58:BN60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BO58:BO60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BP58:BP60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BQ58:BQ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BR58:BR60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BS58:BS60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BT58:BT60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BU58:BU60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BV58:BV60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BW58:BW60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BX58:BX60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BY58:BY60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BZ58:BZ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CA58:CA60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CB58:CB60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CC58:CC60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CD58:CD60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CE58:CE60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CF58:CF60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CG58:CG60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CH58:CH60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CI58:CI60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CJ58:CJ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CK58:CK60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CL58:CL60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CM58:CM60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CN58:CN60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CO58:CO60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CP58:CP60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CQ58:CQ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CR58:CR60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CS58:CS60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CT58:CT60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CU58:CU60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CV58:CV60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CW58:CW60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CX58:CX60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CY58:CY60),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£,2022)",{"$f":"-NTS_energy!C29","v":0},{"$f":"-NTS_energy!D29","v":0},{"$f":"-NTS_energy!E29","v":0},{"$f":"-NTS_energy!F29","v":0},{"$f":"-NTS_energy!G29","v":0},{"$f":"-NTS_energy!H29","v":0},{"$f":"-NTS_energy!I29","v":0},{"$f":"-NTS_energy!J29","v":0},{"$f":"-NTS_energy!K29","v":0},{"$f":"-NTS_energy!L29","v":0},{"$f":"-NTS_energy!M29","v":0},{"$f":"-NTS_energy!N29","v":0},{"$f":"-NTS_energy!O29","v":0},{"$f":"-NTS_energy!P29","v":0},{"$f":"-NTS_energy!Q29","v":0},{"$f":"-NTS_energy!R29","v":0},{"$f":"-NTS_energy!S29","v":0},{"$f":"-NTS_energy!T29","v":0},{"$f":"-NTS_energy!U29","v":0},{"$f":"-NTS_energy!V29","v":0},{"$f":"-NTS_energy!W29","v":0},{"$f":"-NTS_energy!X29","v":0},{"$f":"-NTS_energy!Y29","v":0},{"$f":"-NTS_energy!Z29","v":0},{"$f":"-NTS_energy!AA29","v":0},{"$f":"-NTS_energy!AB29","v":0},{"$f":"-NTS_energy!AC29","v":0},{"$f":"-NTS_energy!AD29","v":0},{"$f":"-NTS_energy!AE29","v":0},{"$f":"-NTS_energy!AF29","v":0},{"$f":"-NTS_energy!AG29","v":0},{"$f":"-NTS_energy!AH29","v":0},{"$f":"-NTS_energy!AI29","v":0},{"$f":"-NTS_energy!AJ29","v":0},{"$f":"-NTS_energy!AK29","v":0},{"$f":"-NTS_energy!AL29","v":0},{"$f":"-NTS_energy!AM29","v":0},{"$f":"-NTS_energy!AN29","v":0},{"$f":"-NTS_energy!AO29","v":0},{"$f":"-NTS_energy!AP29","v":0},{"$f":"-NTS_energy!AQ29","v":0},{"$f":"-NTS_energy!AR29","v":0},{"$f":"-NTS_energy!AS29","v":0},{"$f":"-NTS_energy!AT29","v":0},{"$f":"-NTS_energy!AU29","v":0},{"$f":"-NTS_energy!AV29","v":0},{"$f":"-NTS_energy!AW29","v":0},{"$f":"-NTS_energy!AX29","v":0},{"$f":"-NTS_energy!AY29","v":0},{"$f":"-NTS_energy!AZ29","v":0},{"$f":"-NTS_energy!BA29","v":0},{"$f":"-NTS_energy!BB29","v":0},{"$f":"-NTS_energy!BC29","v":0},{"$f":"-NTS_energy!BD29","v":0},{"$f":"-NTS_energy!BE29","v":0},{"$f":"-NTS_energy!BF29","v":0},{"$f":"-NTS_energy!BG29","v":0},{"$f":"-NTS_energy!BH29","v":0},{"$f":"-NTS_energy!BI29","v":0},{"$f":"-NTS_energy!BJ29","v":0},{"$f":"-NTS_energy!BK29","v":0},{"$f":"-NTS_energy!BL29","v":0},{"$f":"-NTS_energy!BM29","v":0},{"$f":"-NTS_energy!BN29","v":0},{"$f":"-NTS_energy!BO29","v":0},{"$f":"-NTS_energy!BP29","v":0},{"$f":"-NTS_energy!BQ29","v":0},{"$f":"-NTS_energy!BR29","v":0},{"$f":"-NTS_energy!BS29","v":0},{"$f":"-NTS_energy!BT29","v":0},{"$f":"-NTS_energy!BU29","v":0},{"$f":"-NTS_energy!BV29","v":0},{"$f":"-NTS_energy!BW29","v":0},{"$f":"-NTS_energy!BX29","v":0},{"$f":"-NTS_energy!BY29","v":0},{"$f":"-NTS_energy!BZ29","v":0},{"$f":"-NTS_energy!CA29","v":0},{"$f":"-NTS_energy!CB29","v":0},{"$f":"-NTS_energy!CC29","v":0},{"$f":"-NTS_energy!CD29","v":0},{"$f":"-NTS_energy!CE29","v":0},{"$f":"-NTS_energy!CF29","v":0},{"$f":"-NTS_energy!CG29","v":0},{"$f":"-NTS_energy!CH29","v":0},{"$f":"-NTS_energy!CI29","v":0},{"$f":"-NTS_energy!CJ29","v":0},{"$f":"-NTS_energy!CK29","v":0},{"$f":"-NTS_energy!CL29","v":0},{"$f":"-NTS_energy!CM29","v":0},{"$f":"-NTS_energy!CN29","v":0},{"$f":"-NTS_energy!CO29","v":0},{"$f":"-NTS_energy!CP29","v":0},{"$f":"-NTS_energy!CQ29","v":0},{"$f":"-NTS_energy!CR29","v":0},{"$f":"-NTS_energy!CS29","v":0},{"$f":"-NTS_energy!CT29","v":0},{"$f":"-NTS_energy!CU29","v":0},{"$f":"-NTS_energy!CV29","v":0},{"$f":"-NTS_energy!CW29","v":0},{"$f":"-NTS_energy!CX29","v":0},{"$f":"-NTS_energy!CY29","v":0},0]
["Value of change in energy use (discounted)","(£,2022)",{"$f":"-NTS_energy!C30","v":0},{"$f":"-NTS_energy!D30","v":0},{"$f":"-NTS_energy!E30","v":0},{"$f":"-NTS_energy!F30","v":0},{"$f":"-NTS_energy!G30","v":0},{"$f":"-NTS_energy!H30","v":0},{"$f":"-NTS_energy!I30","v":0},{"$f":"-NTS_energy!J30","v":0},{"$f":"-NTS_energy!K30","v":0},{"$f":"-NTS_energy!L30","v":0},{"$f":"-NTS_energy!M30","v":0},{"$f":"-NTS_energy!N30","v":0},{"$f":"-NTS_energy!O30","v":0},{"$f":"-NTS_energy!P30","v":0},{"$f":"-NTS_energy!Q30","v":0},{"$f":"-NTS_energy!R30","v":0},{"$f":"-NTS_energy!S30","v":0},{"$f":"-NTS_energy!T30","v":0},{"$f":"-NTS_energy!U30","v":0},{"$f":"-NTS_energy!V30","v":0},{"$f":"-NTS_energy!W30","v":0},{"$f":"-NTS_energy!X30","v":0},{"$f":"-NTS_energy!Y30","v":0},{"$f":"-NTS_energy!Z30","v":0},{"$f":"-NTS_energy!AA30","v":0},{"$f":"-NTS_energy!AB30","v":0},{"$f":"-NTS_energy!AC30","v":0},{"$f":"-NTS_energy!AD30","v":0},{"$f":"-NTS_energy!AE30","v":0},{"$f":"-NTS_energy!AF30","v":0},{"$f":"-NTS_energy!AG30","v":0},{"$f":"-NTS_energy!AH30","v":0},{"$f":"-NTS_energy!AI30","v":0},{"$f":"-NTS_energy!AJ30","v":0},{"$f":"-NTS_energy!AK30","v":0},{"$f":"-NTS_energy!AL30","v":0},{"$f":"-NTS_energy!AM30","v":0},{"$f":"-NTS_energy!AN30","v":0},{"$f":"-NTS_energy!AO30","v":0},{"$f":"-NTS_energy!AP30","v":0},{"$f":"-NTS_energy!AQ30","v":0},{"$f":"-NTS_energy!AR30","v":0},{"$f":"-NTS_energy!AS30","v":0},{"$f":"-NTS_energy!AT30","v":0},{"$f":"-NTS_energy!AU30","v":0},{"$f":"-NTS_energy!AV30","v":0},{"$f":"-NTS_energy!AW30","v":0},{"$f":"-NTS_energy!AX30","v":0},{"$f":"-NTS_energy!AY30","v":0},{"$f":"-NTS_energy!AZ30","v":0},{"$f":"-NTS_energy!BA30","v":0},{"$f":"-NTS_energy!BB30","v":0},{"$f":"-NTS_energy!BC30","v":0},{"$f":"-NTS_energy!BD30","v":0},{"$f":"-NTS_energy!BE30","v":0},{"$f":"-NTS_energy!BF30","v":0},{"$f":"-NTS_energy!BG30","v":0},{"$f":"-NTS_energy!BH30","v":0},{"$f":"-NTS_energy!BI30","v":0},{"$f":"-NTS_energy!BJ30","v":0},{"$f":"-NTS_energy!BK30","v":0},{"$f":"-NTS_energy!BL30","v":0},{"$f":"-NTS_energy!BM30","v":0},{"$f":"-NTS_energy!BN30","v":0},{"$f":"-NTS_energy!BO30","v":0},{"$f":"-NTS_energy!BP30","v":0},{"$f":"-NTS_energy!BQ30","v":0},{"$f":"-NTS_energy!BR30","v":0},{"$f":"-NTS_energy!BS30","v":0},{"$f":"-NTS_energy!BT30","v":0},{"$f":"-NTS_energy!BU30","v":0},{"$f":"-NTS_energy!BV30","v":0},{"$f":"-NTS_energy!BW30","v":0},{"$f":"-NTS_energy!BX30","v":0},{"$f":"-NTS_energy!BY30","v":0},{"$f":"-NTS_energy!BZ30","v":0},{"$f":"-NTS_energy!CA30","v":0},{"$f":"-NTS_energy!CB30","v":0},{"$f":"-NTS_energy!CC30","v":0},{"$f":"-NTS_energy!CD30","v":0},{"$f":"-NTS_energy!CE30","v":0},{"$f":"-NTS_energy!CF30","v":0},{"$f":"-NTS_energy!CG30","v":0},{"$f":"-NTS_energy!CH30","v":0},{"$f":"-NTS_energy!CI30","v":0},{"$f":"-NTS_energy!CJ30","v":0},{"$f":"-NTS_energy!CK30","v":0},{"$f":"-NTS_energy!CL30","v":0},{"$f":"-NTS_energy!CM30","v":0},{"$f":"-NTS_energy!CN30","v":0},{"$f":"-NTS_energy!CO30","v":0},{"$f":"-NTS_energy!CP30","v":0},{"$f":"-NTS_energy!CQ30","v":0},{"$f":"-NTS_energy!CR30","v":0},{"$f":"-NTS_energy!CS30","v":0},{"$f":"-NTS_energy!CT30","v":0},{"$f":"-NTS_energy!CU30","v":0},{"$f":"-NTS_energy!CV30","v":0},{"$f":"-NTS_energy!CW30","v":0},{"$f":"-NTS_energy!CX30","v":0},{"$f":"-NTS_energy!CY30","v":0},0]
[]
["Change in energy use - hydrocarbon oils (non-traded)","(GWh)",{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!C69:C71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!D69:D71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!E69:E71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!F69:F71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!G69:G71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!H69:H71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!I69:I71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!J69:J71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!K69:K71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!L69:L71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!M69:M71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!N69:N71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!O69:O71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!P69:P71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!Q69:Q71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!R69:R71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!S69:S71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!T69:T71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!U69:U71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!V69:V71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!W69:W71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!X69:X71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!Y69:Y71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!Z69:Z71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AA69:AA71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AB69:AB71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AC69:AC71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AD69:AD71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AE69:AE71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AF69:AF71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AG69:AG71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AH69:AH71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AI69:AI71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AJ69:AJ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AK69:AK71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AL69:AL71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AM69:AM71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AN69:AN71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AO69:AO71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AP69:AP71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AQ69:AQ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AR69:AR71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AS69:AS71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AT69:AT71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AU69:AU71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AV69:AV71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AW69:AW71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AX69:AX71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AY69:AY71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AZ69:AZ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BA69:BA71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BB69:BB71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BC69:BC71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BD69:BD71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BE69:BE71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BF69:BF71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BG69:BG71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BH69:BH71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BI69:BI71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BJ69:BJ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BK69:BK71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BL69:BL71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BM69:BM71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BN69:BN71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BO69:BO71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BP69:BP71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BQ69:BQ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BR69:BR71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BS69:BS71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BT69:BT71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BU69:BU71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BV69:BV71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BW69:BW71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BX69:BX71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BY69:BY71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BZ69:BZ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CA69:CA71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CB69:CB71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CC69:CC71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CD69:CD71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CE69:CE71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CF69:CF71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CG69:CG71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CH69:CH71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CI69:CI71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CJ69:CJ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CK69:CK71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CL69:CL71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CM69:CM71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CN69:CN71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CO69:CO71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CP69:CP71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CQ69:CQ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CR69:CR71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CS69:CS71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CT69:CT71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CU69:CU71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CV69:CV71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CW69:CW71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CX69:CX71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CY69:CY71),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£,2022)",{"$f":"-NTS_energy!C44","v":0},{"$f":"-NTS_energy!D44","v":0},{"$f":"-NTS_energy!E44","v":0},{"$f":"-NTS_energy!F44","v":0},{"$f":"-NTS_energy!G44","v":0},{"$f":"-NTS_energy!H44","v":0},{"$f":"-NTS_energy!I44","v":0},{"$f":"-NTS_energy!J44","v":0},{"$f":"-NTS_energy!K44","v":0},{"$f":"-NTS_energy!L44","v":0},{"$f":"-NTS_energy!M44","v":0},{"$f":"-NTS_energy!N44","v":0},{"$f":"-NTS_energy!O44","v":0},{"$f":"-NTS_energy!P44","v":0},{"$f":"-NTS_energy!Q44","v":0},{"$f":"-NTS_energy!R44","v":0},{"$f":"-NTS_energy!S44","v":0},{"$f":"-NTS_energy!T44","v":0},{"$f":"-NTS_energy!U44","v":0},{"$f":"-NTS_energy!V44","v":0},{"$f":"-NTS_energy!W44","v":0},{"$f":"-NTS_energy!X44","v":0},{"$f":"-NTS_energy!Y44","v":0},{"$f":"-NTS_energy!Z44","v":0},{"$f":"-NTS_energy!AA44","v":0},{"$f":"-NTS_energy!AB44","v":0},{"$f":"-NTS_energy!AC44","v":0},{"$f":"-NTS_energy!AD44","v":0},{"$f":"-NTS_energy!AE44","v":0},{"$f":"-NTS_energy!AF44","v":0},{"$f":"-NTS_energy!AG44","v":0},{"$f":"-NTS_energy!AH44","v":0},{"$f":"-NTS_energy!AI44","v":0},{"$f":"-NTS_energy!AJ44","v":0},{"$f":"-NTS_energy!AK44","v":0},{"$f":"-NTS_energy!AL44","v":0},{"$f":"-NTS_energy!AM44","v":0},{"$f":"-NTS_energy!AN44","v":0},{"$f":"-NTS_energy!AO44","v":0},{"$f":"-NTS_energy!AP44","v":0},{"$f":"-NTS_energy!AQ44","v":0},{"$f":"-NTS_energy!AR44","v":0},{"$f":"-NTS_energy!AS44","v":0},{"$f":"-NTS_energy!AT44","v":0},{"$f":"-NTS_energy!AU44","v":0},{"$f":"-NTS_energy!AV44","v":0},{"$f":"-NTS_energy!AW44","v":0},{"$f":"-NTS_energy!AX44","v":0},{"$f":"-NTS_energy!AY44","v":0},{"$f":"-NTS_energy!AZ44","v":0},{"$f":"-NTS_energy!BA44","v":0},{"$f":"-NTS_energy!BB44","v":0},{"$f":"-NTS_energy!BC44","v":0},{"$f":"-NTS_energy!BD44","v":0},{"$f":"-NTS_energy!BE44","v":0},{"$f":"-NTS_energy!BF44","v":0},{"$f":"-NTS_energy!BG44","v":0},{"$f":"-NTS_energy!BH44","v":0},{"$f":"-NTS_energy!BI44","v":0},{"$f":"-NTS_energy!BJ44","v":0},{"$f":"-NTS_energy!BK44","v":0},{"$f":"-NTS_energy!BL44","v":0},{"$f":"-NTS_energy!BM44","v":0},{"$f":"-NTS_energy!BN44","v":0},{"$f":"-NTS_energy!BO44","v":0},{"$f":"-NTS_energy!BP44","v":0},{"$f":"-NTS_energy!BQ44","v":0},{"$f":"-NTS_energy!BR44","v":0},{"$f":"-NTS_energy!BS44","v":0},{"$f":"-NTS_energy!BT44","v":0},{"$f":"-NTS_energy!BU44","v":0},{"$f":"-NTS_energy!BV44","v":0},{"$f":"-NTS_energy!BW44","v":0},{"$f":"-NTS_energy!BX44","v":0},{"$f":"-NTS_energy!BY44","v":0},{"$f":"-NTS_energy!BZ44","v":0},{"$f":"-NTS_energy!CA44","v":0},{"$f":"-NTS_energy!CB44","v":0},{"$f":"-NTS_energy!CC44","v":0},{"$f":"-NTS_energy!CD44","v":0},{"$f":"-NTS_energy!CE44","v":0},{"$f":"-NTS_energy!CF44","v":0},{"$f":"-NTS_energy!CG44","v":0},{"$f":"-NTS_energy!CH44","v":0},{"$f":"-NTS_energy!CI44","v":0},{"$f":"-NTS_energy!CJ44","v":0},{"$f":"-NTS_energy!CK44","v":0},{"$f":"-NTS_energy!CL44","v":0},{"$f":"-NTS_energy!CM44","v":0},{"$f":"-NTS_energy!CN44","v":0},{"$f":"-NTS_energy!CO44","v":0},{"$f":"-NTS_energy!CP44","v":0},{"$f":"-NTS_energy!CQ44","v":0},{"$f":"-NTS_energy!CR44","v":0},{"$f":"-NTS_energy!CS44","v":0},{"$f":"-NTS_energy!CT44","v":0},{"$f":"-NTS_energy!CU44","v":0},{"$f":"-NTS_energy!CV44","v":0},{"$f":"-NTS_energy!CW44","v":0},{"$f":"-NTS_energy!CX44","v":0},{"$f":"-NTS_energy!CY44","v":0},0]
["Value of change in energy use (discounted)","(£,2022)",{"$f":"-NTS_energy!C45","v":0},{"$f":"-NTS_energy!D45","v":0},{"$f":"-NTS_energy!E45","v":0},{"$f":"-NTS_energy!F45","v":0},{"$f":"-NTS_energy!G45","v":0},{"$f":"-NTS_energy!H45","v":0},{"$f":"-NTS_energy!I45","v":0},{"$f":"-NTS_energy!J45","v":0},{"$f":"-NTS_energy!K45","v":0},{"$f":"-NTS_energy!L45","v":0},{"$f":"-NTS_energy!M45","v":0},{"$f":"-NTS_energy!N45","v":0},{"$f":"-NTS_energy!O45","v":0},{"$f":"-NTS_energy!P45","v":0},{"$f":"-NTS_energy!Q45","v":0},{"$f":"-NTS_energy!R45","v":0},{"$f":"-NTS_energy!S45","v":0},{"$f":"-NTS_energy!T45","v":0},{"$f":"-NTS_energy!U45","v":0},{"$f":"-NTS_energy!V45","v":0},{"$f":"-NTS_energy!W45","v":0},{"$f":"-NTS_energy!X45","v":0},{"$f":"-NTS_energy!Y45","v":0},{"$f":"-NTS_energy!Z45","v":0},{"$f":"-NTS_energy!AA45","v":0},{"$f":"-NTS_energy!AB45","v":0},{"$f":"-NTS_energy!AC45","v":0},{"$f":"-NTS_energy!AD45","v":0},{"$f":"-NTS_energy!AE45","v":0},{"$f":"-NTS_energy!AF45","v":0},{"$f":"-NTS_energy!AG45","v":0},{"$f":"-NTS_energy!AH45","v":0},{"$f":"-NTS_energy!AI45","v":0},{"$f":"-NTS_energy!AJ45","v":0},{"$f":"-NTS_energy!AK45","v":0},{"$f":"-NTS_energy!AL45","v":0},{"$f":"-NTS_energy!AM45","v":0},{"$f":"-NTS_energy!AN45","v":0},{"$f":"-NTS_energy!AO45","v":0},{"$f":"-NTS_energy!AP45","v":0},{"$f":"-NTS_energy!AQ45","v":0},{"$f":"-NTS_energy!AR45","v":0},{"$f":"-NTS_energy!AS45","v":0},{"$f":"-NTS_energy!AT45","v":0},{"$f":"-NTS_energy!AU45","v":0},{"$f":"-NTS_energy!AV45","v":0},{"$f":"-NTS_energy!AW45","v":0},{"$f":"-NTS_energy!AX45","v":0},{"$f":"-NTS_energy!AY45","v":0},{"$f":"-NTS_energy!AZ45","v":0},{"$f":"-NTS_energy!BA45","v":0},{"$f":"-NTS_energy!BB45","v":0},{"$f":"-NTS_energy!BC45","v":0},{"$f":"-NTS_energy!BD45","v":0},{"$f":"-NTS_energy!BE45","v":0},{"$f":"-NTS_energy!BF45","v":0},{"$f":"-NTS_energy!BG45","v":0},{"$f":"-NTS_energy!BH45","v":0},{"$f":"-NTS_energy!BI45","v":0},{"$f":"-NTS_energy!BJ45","v":0},{"$f":"-NTS_energy!BK45","v":0},{"$f":"-NTS_energy!BL45","v":0},{"$f":"-NTS_energy!BM45","v":0},{"$f":"-NTS_energy!BN45","v":0},{"$f":"-NTS_energy!BO45","v":0},{"$f":"-NTS_energy!BP45","v":0},{"$f":"-NTS_energy!BQ45","v":0},{"$f":"-NTS_energy!BR45","v":0},{"$f":"-NTS_energy!BS45","v":0},{"$f":"-NTS_energy!BT45","v":0},{"$f":"-NTS_energy!BU45","v":0},{"$f":"-NTS_energy!BV45","v":0},{"$f":"-NTS_energy!BW45","v":0},{"$f":"-NTS_energy!BX45","v":0},{"$f":"-NTS_energy!BY45","v":0},{"$f":"-NTS_energy!BZ45","v":0},{"$f":"-NTS_energy!CA45","v":0},{"$f":"-NTS_energy!CB45","v":0},{"$f":"-NTS_energy!CC45","v":0},{"$f":"-NTS_energy!CD45","v":0},{"$f":"-NTS_energy!CE45","v":0},{"$f":"-NTS_energy!CF45","v":0},{"$f":"-NTS_energy!CG45","v":0},{"$f":"-NTS_energy!CH45","v":0},{"$f":"-NTS_energy!CI45","v":0},{"$f":"-NTS_energy!CJ45","v":0},{"$f":"-NTS_energy!CK45","v":0},{"$f":"-NTS_energy!CL45","v":0},{"$f":"-NTS_energy!CM45","v":0},{"$f":"-NTS_energy!CN45","v":0},{"$f":"-NTS_energy!CO45","v":0},{"$f":"-NTS_energy!CP45","v":0},{"$f":"-NTS_energy!CQ45","v":0},{"$f":"-NTS_energy!CR45","v":0},{"$f":"-NTS_energy!CS45","v":0},{"$f":"-NTS_energy!CT45","v":0},{"$f":"-NTS_energy!CU45","v":0},{"$f":"-NTS_energy!CV45","v":0},{"$f":"-NTS_energy!CW45","v":0},{"$f":"-NTS_energy!CX45","v":0},{"$f":"-NTS_energy!CY45","v":0},0]
[]
["Change in energy use - road transport: petrol (non-traded)","(litre)",{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!C80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!D80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!E80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!F80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!G80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!H80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!I80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!J80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!K80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!L80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!M80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!N80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!O80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!P80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Q80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!R80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!S80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!T80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!U80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!V80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!W80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!X80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Y80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Z80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AA80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AB80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AC80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AD80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AE80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AF80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AG80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AH80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AI80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AJ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AK80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AL80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AM80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AN80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AO80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AP80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AQ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AR80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AS80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AT80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AU80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AV80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AW80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AX80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AY80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AZ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BA80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BB80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BC80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BD80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BE80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BF80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BG80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BH80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BI80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BJ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BK80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BL80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BM80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BN80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BO80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BP80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BQ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BR80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BS80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BT80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BU80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BV80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BW80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BX80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BY80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BZ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CA80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CB80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CC80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CD80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CE80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CF80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CG80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CH80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CI80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CJ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CK80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CL80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CM80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CN80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CO80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CP80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CQ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CR80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CS80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CT80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CU80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CV80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CW80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CX80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CY80,0)","v":0},0]
["Value of change in energy use (undiscounted)","(£,2022)",{"$f":"-NTS_energy!C51","v":0},{"$f":"-NTS_energy!D51","v":0},{"$f":"-NTS_energy!E51","v":0},{"$f":"-NTS_energy!F51","v":0},{"$f":"-NTS_energy!G51","v":0},{"$f":"-NTS_energy!H51","v":0},{"$f":"-NTS_energy!I51","v":0},{"$f":"-NTS_energy!J51","v":0},{"$f":"-NTS_energy!K51","v":0},{"$f":"-NTS_energy!L51","v":0},{"$f":"-NTS_energy!M51","v":0},{"$f":"-NTS_energy!N51","v":0},{"$f":"-NTS_energy!O51","v":0},{"$f":"-NTS_energy!P51","v":0},{"$f":"-NTS_energy!Q51","v":0},{"$f":"-NTS_energy!R51","v":0},{"$f":"-NTS_energy!S51","v":0},{"$f":"-NTS_energy!T51","v":0},{"$f":"-NTS_energy!U51","v":0},{"$f":"-NTS_energy!V51","v":0},{"$f":"-NTS_energy!W51","v":0},{"$f":"-NTS_energy!X51","v":0},{"$f":"-NTS_energy!Y51","v":0},{"$f":"-NTS_energy!Z51","v":0},{"$f":"-NTS_energy!AA51","v":0},{"$f":"-NTS_energy!AB51","v":0},{"$f":"-NTS_energy!AC51","v":0},{"$f":"-NTS_energy!AD51","v":0},{"$f":"-NTS_energy!AE51","v":0},{"$f":"-NTS_energy!AF51","v":0},{"$f":"-NTS_energy!AG51","v":0},{"$f":"-NTS_energy!AH51","v":0},{"$f":"-NTS_energy!AI51","v":0},{"$f":"-NTS_energy!AJ51","v":0},{"$f":"-NTS_energy!AK51","v":0},{"$f":"-NTS_energy!AL51","v":0},{"$f":"-NTS_energy!AM51","v":0},{"$f":"-NTS_energy!AN51","v":0},{"$f":"-NTS_energy!AO51","v":0},{"$f":"-NTS_energy!AP51","v":0},{"$f":"-NTS_energy!AQ51","v":0},{"$f":"-NTS_energy!AR51","v":0},{"$f":"-NTS_energy!AS51","v":0},{"$f":"-NTS_energy!AT51","v":0},{"$f":"-NTS_energy!AU51","v":0},{"$f":"-NTS_energy!AV51","v":0},{"$f":"-NTS_energy!AW51","v":0},{"$f":"-NTS_energy!AX51","v":0},{"$f":"-NTS_energy!AY51","v":0},{"$f":"-NTS_energy!AZ51","v":0},{"$f":"-NTS_energy!BA51","v":0},{"$f":"-NTS_energy!BB51","v":0},{"$f":"-NTS_energy!BC51","v":0},{"$f":"-NTS_energy!BD51","v":0},{"$f":"-NTS_energy!BE51","v":0},{"$f":"-NTS_energy!BF51","v":0},{"$f":"-NTS_energy!BG51","v":0},{"$f":"-NTS_energy!BH51","v":0},{"$f":"-NTS_energy!BI51","v":0},{"$f":"-NTS_energy!BJ51","v":0},{"$f":"-NTS_energy!BK51","v":0},{"$f":"-NTS_energy!BL51","v":0},{"$f":"-NTS_energy!BM51","v":0},{"$f":"-NTS_energy!BN51","v":0},{"$f":"-NTS_energy!BO51","v":0},{"$f":"-NTS_energy!BP51","v":0},{"$f":"-NTS_energy!BQ51","v":0},{"$f":"-NTS_energy!BR51","v":0},{"$f":"-NTS_energy!BS51","v":0},{"$f":"-NTS_energy!BT51","v":0},{"$f":"-NTS_energy!BU51","v":0},{"$f":"-NTS_energy!BV51","v":0},{"$f":"-NTS_energy!BW51","v":0},{"$f":"-NTS_energy!BX51","v":0},{"$f":"-NTS_energy!BY51","v":0},{"$f":"-NTS_energy!BZ51","v":0},{"$f":"-NTS_energy!CA51","v":0},{"$f":"-NTS_energy!CB51","v":0},{"$f":"-NTS_energy!CC51","v":0},{"$f":"-NTS_energy!CD51","v":0},{"$f":"-NTS_energy!CE51","v":0},{"$f":"-NTS_energy!CF51","v":0},{"$f":"-NTS_energy!CG51","v":0},{"$f":"-NTS_energy!CH51","v":0},{"$f":"-NTS_energy!CI51","v":0},{"$f":"-NTS_energy!CJ51","v":0},{"$f":"-NTS_energy!CK51","v":0},{"$f":"-NTS_energy!CL51","v":0},{"$f":"-NTS_energy!CM51","v":0},{"$f":"-NTS_energy!CN51","v":0},{"$f":"-NTS_energy!CO51","v":0},{"$f":"-NTS_energy!CP51","v":0},{"$f":"-NTS_energy!CQ51","v":0},{"$f":"-NTS_energy!CR51","v":0},{"$f":"-NTS_energy!CS51","v":0},{"$f":"-NTS_energy!CT51","v":0},{"$f":"-NTS_energy!CU51","v":0},{"$f":"-NTS_energy!CV51","v":0},{"$f":"-NTS_energy!CW51","v":0},{"$f":"-NTS_energy!CX51","v":0},{"$f":"-NTS_energy!CY51","v":0},0]
["Value of change in energy use (discounted)","(£,2022)",{"$f":"C31*discount_factors!B7","v":0},{"$f":"D31*discount_factors!C7","v":0},{"$f":"E31*discount_factors!D7","v":0},{"$f":"F31*discount_factors!E7","v":0},{"$f":"G31*discount_factors!F7","v":0},{"$f":"H31*discount_factors!G7","v":0},{"$f":"I31*discount_factors!H7","v":0},{"$f":"J31*discount_factors!I7","v":0},{"$f":"K31*discount_factors!J7","v":0},{"$f":"L31*discount_factors!K7","v":0},{"$f":"M31*discount_factors!L7","v":0},{"$f":"N31*discount_factors!M7","v":0},{"$f":"O31*discount_factors!N7","v":0},{"$f":"P31*discount_factors!O7","v":0},{"$f":"Q31*discount_factors!P7","v":0},{"$f":"R31*discount_factors!Q7","v":0},{"$f":"S31*discount_factors!R7","v":0},{"$f":"T31*discount_factors!S7","v":0},{"$f":"U31*discount_factors!T7","v":0},{"$f":"V31*discount_factors!U7","v":0},{"$f":"W31*discount_factors!V7","v":0},{"$f":"X31*discount_factors!W7","v":0},{"$f":"Y31*discount_factors!X7","v":0},{"$f":"Z31*discount_factors!Y7","v":0},{"$f":"AA31*discount_factors!Z7","v":0},{"$f":"AB31*discount_factors!AA7","v":0},{"$f":"AC31*discount_factors!AB7","v":0},{"$f":"AD31*discount_factors!AC7","v":0},{"$f":"AE31*discount_factors!AD7","v":0},{"$f":"AF31*discount_factors!AE7","v":0},{"$f":"AG31*discount_factors!AF7","v":0},{"$f":"AH31*discount_factors!AG7","v":0},{"$f":"AI31*discount_factors!AH7","v":0},{"$f":"AJ31*discount_factors!AI7","v":0},{"$f":"AK31*discount_factors!AJ7","v":0},{"$f":"AL31*discount_factors!AK7","v":0},{"$f":"AM31*discount_factors!AL7","v":0},{"$f":"AN31*discount_factors!AM7","v":0},{"$f":"AO31*discount_factors!AN7","v":0},{"$f":"AP31*discount_factors!AO7","v":0},{"$f":"AQ31*discount_factors!AP7","v":0},{"$f":"AR31*discount_factors!AQ7","v":0},{"$f":"AS31*discount_factors!AR7","v":0},{"$f":"AT31*discount_factors!AS7","v":0},{"$f":"AU31*discount_factors!AT7","v":0},{"$f":"AV31*discount_factors!AU7","v":0},{"$f":"AW31*discount_factors!AV7","v":0},{"$f":"AX31*discount_factors!AW7","v":0},{"$f":"AY31*discount_factors!AX7","v":0},{"$f":"AZ31*discount_factors!AY7","v":0},{"$f":"BA31*discount_factors!AZ7","v":0},{"$f":"BB31*discount_factors!BA7","v":0},{"$f":"BC31*discount_factors!BB7","v":0},{"$f":"BD31*discount_factors!BC7","v":0},{"$f":"BE31*discount_factors!BD7","v":0},{"$f":"BF31*discount_factors!BE7","v":0},{"$f":"BG31*discount_factors!BF7","v":0},{"$f":"BH31*discount_factors!BG7","v":0},{"$f":"BI31*discount_factors!BH7","v":0},{"$f":"BJ31*discount_factors!BI7","v":0},{"$f":"BK31*discount_factors!BJ7","v":0},{"$f":"BL31*discount_factors!BK7","v":0},{"$f":"BM31*discount_factors!BL7","v":0},{"$f":"BN31*discount_factors!BM7","v":0},{"$f":"BO31*discount_factors!BN7","v":0},{"$f":"BP31*discount_factors!BO7","v":0},{"$f":"BQ31*discount_factors!BP7","v":0},{"$f":"BR31*discount_factors!BQ7","v":0},{"$f":"BS31*discount_factors!BR7","v":0},{"$f":"BT31*discount_factors!BS7","v":0},{"$f":"BU31*discount_factors!BT7","v":0},{"$f":"BV31*discount_factors!BU7","v":0},{"$f":"BW31*discount_factors!BV7","v":0},{"$f":"BX31*discount_factors!BW7","v":0},{"$f":"BY31*discount_factors!BX7","v":0},{"$f":"BZ31*discount_factors!BY7","v":0},{"$f":"CA31*discount_factors!BZ7","v":0},{"$f":"CB31*discount_factors!CA7","v":0},{"$f":"CC31*discount_factors!CB7","v":0},{"$f":"CD31*discount_factors!CC7","v":0},{"$f":"CE31*discount_factors!CD7","v":0},{"$f":"CF31*discount_factors!CE7","v":0},{"$f":"CG31*discount_factors!CF7","v":0},{"$f":"CH31*discount_factors!CG7","v":0},{"$f":"CI31*discount_factors!CH7","v":0},{"$f":"CJ31*discount_factors!CI7","v":0},{"$f":"CK31*discount_factors!CJ7","v":0},{"$f":"CL31*discount_factors!CK7","v":0},{"$f":"CM31*discount_factors!CL7","v":0},{"$f":"CN31*discount_factors!CM7","v":0},{"$f":"CO31*discount_factors!CN7","v":0},{"$f":"CP31*discount_factors!CO7","v":0},{"$f":"CQ31*discount_factors!CP7","v":0},{"$f":"CR31*discount_factors!CQ7","v":0},{"$f":"CS31*discount_factors!CR7","v":0},{"$f":"CT31*discount_factors!CS7","v":0},{"$f":"CU31*discount_factors!CT7","v":0},{"$f":"CV31*discount_factors!CU7","v":0},{"$f":"CW31*discount_factors!CV7","v":0},{"$f":"CX31*discount_factors!CW7","v":0},{"$f":"CY31*discount_factors!CX7","v":0},0]
[]
["Change in energy use - road transport: diesel (non-traded)","(litre)",{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!C81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!D81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!E81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!F81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!G81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!H81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!I81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!J81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!K81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!L81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!M81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!N81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!O81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!P81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Q81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!R81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!S81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!T81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!U81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!V81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!W81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!X81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Y81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Z81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AA81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AB81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AC81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AD81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AE81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AF81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AG81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AH81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AI81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AJ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AK81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AL81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AM81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AN81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AO81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AP81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AQ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AR81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AS81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AT81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AU81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AV81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AW81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AX81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AY81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AZ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BA81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BB81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BC81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BD81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BE81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BF81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BG81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BH81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BI81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BJ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BK81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BL81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BM81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BN81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BO81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BP81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BQ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BR81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BS81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BT81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BU81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BV81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BW81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BX81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BY81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BZ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CA81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CB81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CC81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CD81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CE81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CF81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CG81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CH81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CI81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CJ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CK81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CL81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CM81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CN81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CO81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CP81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CQ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CR81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CS81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CT81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CU81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CV81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CW81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CX81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CY81,0)","v":0},0]
["Value of change in energy use (undiscounted)","(£,2022)",{"$f":"-NTS_energy!C54","v":0},{"$f":"-NTS_energy!D54","v":0},{"$f":"-NTS_energy!E54","v":0},{"$f":"-NTS_energy!F54","v":0},{"$f":"-NTS_energy!G54","v":0},{"$f":"-NTS_energy!H54","v":0},{"$f":"-NTS_energy!I54","v":0},{"$f":"-NTS_energy!J54","v":0},{"$f":"-NTS_energy!K54","v":0},{"$f":"-NTS_energy!L54","v":0},{"$f":"-NTS_energy!M54","v":0},{"$f":"-NTS_energy!N54","v":0},{"$f":"-NTS_energy!O54","v":0},{"$f":"-NTS_energy!P54","v":0},{"$f":"-NTS_energy!Q54","v":0},{"$f":"-NTS_energy!R54","v":0},{"$f":"-NTS_energy!S54","v":0},{"$f":"-NTS_energy!T54","v":0},{"$f":"-NTS_energy!U54","v":0},{"$f":"-NTS_energy!V54","v":0},{"$f":"-NTS_energy!W54","v":0},{"$f":"-NTS_energy!X54","v":0},{"$f":"-NTS_energy!Y54","v":0},{"$f":"-NTS_energy!Z54","v":0},{"$f":"-NTS_energy!AA54","v":0},{"$f":"-NTS_energy!AB54","v":0},{"$f":"-NTS_energy!AC54","v":0},{"$f":"-NTS_energy!AD54","v":0},{"$f":"-NTS_energy!AE54","v":0},{"$f":"-NTS_energy!AF54","v":0},{"$f":"-NTS_energy!AG54","v":0},{"$f":"-NTS_energy!AH54","v":0},{"$f":"-NTS_energy!AI54","v":0},{"$f":"-NTS_energy!AJ54","v":0},{"$f":"-NTS_energy!AK54","v":0},{"$f":"-NTS_energy!AL54","v":0},{"$f":"-NTS_energy!AM54","v":0},{"$f":"-NTS_energy!AN54","v":0},{"$f":"-NTS_energy!AO54","v":0},{"$f":"-NTS_energy!AP54","v":0},{"$f":"-NTS_energy!AQ54","v":0},{"$f":"-NTS_energy!AR54","v":0},{"$f":"-NTS_energy!AS54","v":0},{"$f":"-NTS_energy!AT54","v":0},{"$f":"-NTS_energy!AU54","v":0},{"$f":"-NTS_energy!AV54","v":0},{"$f":"-NTS_energy!AW54","v":0},{"$f":"-NTS_energy!AX54","v":0},{"$f":"-NTS_energy!AY54","v":0},{"$f":"-NTS_energy!AZ54","v":0},{"$f":"-NTS_energy!BA54","v":0},{"$f":"-NTS_energy!BB54","v":0},{"$f":"-NTS_energy!BC54","v":0},{"$f":"-NTS_energy!BD54","v":0},{"$f":"-NTS_energy!BE54","v":0},{"$f":"-NTS_energy!BF54","v":0},{"$f":"-NTS_energy!BG54","v":0},{"$f":"-NTS_energy!BH54","v":0},{"$f":"-NTS_energy!BI54","v":0},{"$f":"-NTS_energy!BJ54","v":0},{"$f":"-NTS_energy!BK54","v":0},{"$f":"-NTS_energy!BL54","v":0},{"$f":"-NTS_energy!BM54","v":0},{"$f":"-NTS_energy!BN54","v":0},{"$f":"-NTS_energy!BO54","v":0},{"$f":"-NTS_energy!BP54","v":0},{"$f":"-NTS_energy!BQ54","v":0},{"$f":"-NTS_energy!BR54","v":0},{"$f":"-NTS_energy!BS54","v":0},{"$f":"-NTS_energy!BT54","v":0},{"$f":"-NTS_energy!BU54","v":0},{"$f":"-NTS_energy!BV54","v":0},{"$f":"-NTS_energy!BW54","v":0},{"$f":"-NTS_energy!BX54","v":0},{"$f":"-NTS_energy!BY54","v":0},{"$f":"-NTS_energy!BZ54","v":0},{"$f":"-NTS_energy!CA54","v":0},{"$f":"-NTS_energy!CB54","v":0},{"$f":"-NTS_energy!CC54","v":0},{"$f":"-NTS_energy!CD54","v":0},{"$f":"-NTS_energy!CE54","v":0},{"$f":"-NTS_energy!CF54","v":0},{"$f":"-NTS_energy!CG54","v":0},{"$f":"-NTS_energy!CH54","v":0},{"$f":"-NTS_energy!CI54","v":0},{"$f":"-NTS_energy!CJ54","v":0},{"$f":"-NTS_energy!CK54","v":0},{"$f":"-NTS_energy!CL54","v":0},{"$f":"-NTS_energy!CM54","v":0},{"$f":"-NTS_energy!CN54","v":0},{"$f":"-NTS_energy!CO54","v":0},{"$f":"-NTS_energy!CP54","v":0},{"$f":"-NTS_energy!CQ54","v":0},{"$f":"-NTS_energy!CR54","v":0},{"$f":"-NTS_energy!CS54","v":0},{"$f":"-NTS_energy!CT54","v":0},{"$f":"-NTS_energy!CU54","v":0},{"$f":"-NTS_energy!CV54","v":0},{"$f":"-NTS_energy!CW54","v":0},{"$f":"-NTS_energy!CX54","v":0},{"$f":"-NTS_energy!CY54","v":0},0]
["Value of change in energy use (discounted)","(£,2022)",{"$f":"C35*discount_factors!B7","v":0},{"$f":"D35*discount_factors!C7","v":0},{"$f":"E35*discount_factors!D7","v":0},{"$f":"F35*discount_factors!E7","v":0},{"$f":"G35*discount_factors!F7","v":0},{"$f":"H35*discount_factors!G7","v":0},{"$f":"I35*discount_factors!H7","v":0},{"$f":"J35*discount_factors!I7","v":0},{"$f":"K35*discount_factors!J7","v":0},{"$f":"L35*discount_factors!K7","v":0},{"$f":"M35*discount_factors!L7","v":0},{"$f":"N35*discount_factors!M7","v":0},{"$f":"O35*discount_factors!N7","v":0},{"$f":"P35*discount_factors!O7","v":0},{"$f":"Q35*discount_factors!P7","v":0},{"$f":"R35*discount_factors!Q7","v":0},{"$f":"S35*discount_factors!R7","v":0},{"$f":"T35*discount_factors!S7","v":0},{"$f":"U35*discount_factors!T7","v":0},{"$f":"V35*discount_factors!U7","v":0},{"$f":"W35*discount_factors!V7","v":0},{"$f":"X35*discount_factors!W7","v":0},{"$f":"Y35*discount_factors!X7","v":0},{"$f":"Z35*discount_factors!Y7","v":0},{"$f":"AA35*discount_factors!Z7","v":0},{"$f":"AB35*discount_factors!AA7","v":0},{"$f":"AC35*discount_factors!AB7","v":0},{"$f":"AD35*discount_factors!AC7","v":0},{"$f":"AE35*discount_factors!AD7","v":0},{"$f":"AF35*discount_factors!AE7","v":0},{"$f":"AG35*discount_factors!AF7","v":0},{"$f":"AH35*discount_factors!AG7","v":0},{"$f":"AI35*discount_factors!AH7","v":0},{"$f":"AJ35*discount_factors!AI7","v":0},{"$f":"AK35*discount_factors!AJ7","v":0},{"$f":"AL35*discount_factors!AK7","v":0},{"$f":"AM35*discount_factors!AL7","v":0},{"$f":"AN35*discount_factors!AM7","v":0},{"$f":"AO35*discount_factors!AN7","v":0},{"$f":"AP35*discount_factors!AO7","v":0},{"$f":"AQ35*discount_factors!AP7","v":0},{"$f":"AR35*discount_factors!AQ7","v":0},{"$f":"AS35*discount_factors!AR7","v":0},{"$f":"AT35*discount_factors!AS7","v":0},{"$f":"AU35*discount_factors!AT7","v":0},{"$f":"AV35*discount_factors!AU7","v":0},{"$f":"AW35*discount_factors!AV7","v":0},{"$f":"AX35*discount_factors!AW7","v":0},{"$f":"AY35*discount_factors!AX7","v":0},{"$f":"AZ35*discount_factors!AY7","v":0},{"$f":"BA35*discount_factors!AZ7","v":0},{"$f":"BB35*discount_factors!BA7","v":0},{"$f":"BC35*discount_factors!BB7","v":0},{"$f":"BD35*discount_factors!BC7","v":0},{"$f":"BE35*discount_factors!BD7","v":0},{"$f":"BF35*discount_factors!BE7","v":0},{"$f":"BG35*discount_factors!BF7","v":0},{"$f":"BH35*discount_factors!BG7","v":0},{"$f":"BI35*discount_factors!BH7","v":0},{"$f":"BJ35*discount_factors!BI7","v":0},{"$f":"BK35*discount_factors!BJ7","v":0},{"$f":"BL35*discount_factors!BK7","v":0},{"$f":"BM35*discount_factors!BL7","v":0},{"$f":"BN35*discount_factors!BM7","v":0},{"$f":"BO35*discount_factors!BN7","v":0},{"$f":"BP35*discount_factors!BO7","v":0},{"$f":"BQ35*discount_factors!BP7","v":0},{"$f":"BR35*discount_factors!BQ7","v":0},{"$f":"BS35*discount_factors!BR7","v":0},{"$f":"BT35*discount_factors!BS7","v":0},{"$f":"BU35*discount_factors!BT7","v":0},{"$f":"BV35*discount_factors!BU7","v":0},{"$f":"BW35*discount_factors!BV7","v":0},{"$f":"BX35*discount_factors!BW7","v":0},{"$f":"BY35*discount_factors!BX7","v":0},{"$f":"BZ35*discount_factors!BY7","v":0},{"$f":"CA35*discount_factors!BZ7","v":0},{"$f":"CB35*discount_factors!CA7","v":0},{"$f":"CC35*discount_factors!CB7","v":0},{"$f":"CD35*discount_factors!CC7","v":0},{"$f":"CE35*discount_factors!CD7","v":0},{"$f":"CF35*discount_factors!CE7","v":0},{"$f":"CG35*discount_factors!CF7","v":0},{"$f":"CH35*discount_factors!CG7","v":0},{"$f":"CI35*discount_factors!CH7","v":0},{"$f":"CJ35*discount_factors!CI7","v":0},{"$f":"CK35*discount_factors!CJ7","v":0},{"$f":"CL35*discount_factors!CK7","v":0},{"$f":"CM35*discount_factors!CL7","v":0},{"$f":"CN35*discount_factors!CM7","v":0},{"$f":"CO35*discount_factors!CN7","v":0},{"$f":"CP35*discount_factors!CO7","v":0},{"$f":"CQ35*discount_factors!CP7","v":0},{"$f":"CR35*discount_factors!CQ7","v":0},{"$f":"CS35*discount_factors!CR7","v":0},{"$f":"CT35*discount_factors!CS7","v":0},{"$f":"CU35*discount_factors!CT7","v":0},{"$f":"CV35*discount_factors!CU7","v":0},{"$f":"CW35*discount_factors!CV7","v":0},{"$f":"CX35*discount_factors!CW7","v":0},{"$f":"CY35*discount_factors!CX7","v":0},0]
[]
["Total change in energy use (traded)"]
["Value of total change in energy use (undiscounted)","(£,2022)",{"$f":"C7+C11+C15","v":0},{"$f":"D7+D11+D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP7+BP11+BP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Value of total change in energy use (discounted)","(£,2022)",{"$f":"C8+C12+C16","v":0},{"$f":"D8+D12+D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO8+BO12+BO16","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA8+CA12+CA16","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,{"$f":"CY8+CY12+CY16","v":0},0]
[]
["Total change in energy use (non-traded)"]
["Value of total change in energy use (undiscounted)","(£,2022)",{"$f":"C19+C23+C27+C31+C35","v":0},{"$f":"D19+D23+D27+D31+D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP19+BP23+BP27+BP31+BP35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Value of total change in energy use (discounted)","(£,2022)",{"$f":"C20+C24+C28+C32+C36","v":0},{"$f":"D20+D24+D28+D32+D36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP20+BP24+BP28+BP32+BP36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C44:CY44)","v":0}]
[]
["Total change in energy use"]
["Value of total change in energy use (undiscounted)","(£,2014)",{"$f":"C39+C43","v":0},{"$f":"D39+D43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL39+BL43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Value of total change in energy use (discounted)","(£,2014)",{"$f":"C40+C44","v":0},{"$f":"D40+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL40+BL44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in CO2 emissions (traded)","(kT)",{"$f":"TS_CO2!C44/1000","v":0},{"$f":"TS_CO2!D44/1000","v":0},{"$f":"TS_CO2!E44/1000","v":0},{"$f":"TS_CO2!F44/1000","v":0},{"$f":"TS_CO2!G44/1000","v":0},{"$f":"TS_CO2!H44/1000","v":0},{"$f":"TS_CO2!I44/1000","v":0},{"$f":"TS_CO2!J44/1000","v":0},{"$f":"TS_CO2!K44/1000","v":0},{"$f":"TS_CO2!L44/1000","v":0},{"$f":"TS_CO2!M44/1000","v":0},{"$f":"TS_CO2!N44/1000","v":0},{"$f":"TS_CO2!O44/1000","v":0},{"$f":"TS_CO2!P44/1000","v":0},{"$f":"TS_CO2!Q44/1000","v":0},{"$f":"TS_CO2!R44/1000","v":0},{"$f":"TS_CO2!S44/1000","v":0},{"$f":"TS_CO2!T44/1000","v":0},{"$f":"TS_CO2!U44/1000","v":0},{"$f":"TS_CO2!V44/1000","v":0},{"$f":"TS_CO2!W44/1000","v":0},{"$f":"TS_CO2!X44/1000","v":0},{"$f":"TS_CO2!Y44/1000","v":0},{"$f":"TS_CO2!Z44/1000","v":0},{"$f":"TS_CO2!AA44/1000","v":0},{"$f":"TS_CO2!AB44/1000","v":0},{"$f":"TS_CO2!AC44/1000","v":0},{"$f":"TS_CO2!AD44/1000","v":0},{"$f":"TS_CO2!AE44/1000","v":0},{"$f":"TS_CO2!AF44/1000","v":0},{"$f":"TS_CO2!AG44/1000","v":0},{"$f":"TS_CO2!AH44/1000","v":0},{"$f":"TS_CO2!AI44/1000","v":0},{"$f":"TS_CO2!AJ44/1000","v":0},{"$f":"TS_CO2!AK44/1000","v":0},{"$f":"TS_CO2!AL44/1000","v":0},{"$f":"TS_CO2!AM44/1000","v":0},{"$f":"TS_CO2!AN44/1000","v":0},{"$f":"TS_CO2!AO44/1000","v":0},{"$f":"TS_CO2!AP44/1000","v":0},{"$f":"TS_CO2!AQ44/1000","v":0},{"$f":"TS_CO2!AR44/1000","v":0},{"$f":"TS_CO2!AS44/1000","v":0},{"$f":"TS_CO2!AT44/1000","v":0},{"$f":"TS_CO2!AU44/1000","v":0},{"$f":"TS_CO2!AV44/1000","v":0},{"$f":"TS_CO2!AW44/1000","v":0},{"$f":"TS_CO2!AX44/1000","v":0},{"$f":"TS_CO2!AY44/1000","v":0},{"$f":"TS_CO2!AZ44/1000","v":0},{"$f":"TS_CO2!BA44/1000","v":0},{"$f":"TS_CO2!BB44/1000","v":0},{"$f":"TS_CO2!BC44/1000","v":0},{"$f":"TS_CO2!BD44/1000","v":0},{"$f":"TS_CO2!BE44/1000","v":0},{"$f":"TS_CO2!BF44/1000","v":0},{"$f":"TS_CO2!BG44/1000","v":0},{"$f":"TS_CO2!BH44/1000","v":0},{"$f":"TS_CO2!BI44/1000","v":0},{"$f":"TS_CO2!BJ44/1000","v":0},{"$f":"TS_CO2!BK44/1000","v":0},{"$f":"TS_CO2!BL44/1000","v":0},{"$f":"TS_CO2!BM44/1000","v":0},{"$f":"TS_CO2!BN44/1000","v":0},{"$f":"TS_CO2!BO44/1000","v":0},{"$f":"TS_CO2!BP44/1000","v":0},{"$f":"TS_CO2!BQ44/1000","v":0},{"$f":"TS_CO2!BR44/1000","v":0},{"$f":"TS_CO2!BS44/1000","v":0},{"$f":"TS_CO2!BT44/1000","v":0},{"$f":"TS_CO2!BU44/1000","v":0},{"$f":"TS_CO2!BV44/1000","v":0},{"$f":"TS_CO2!BW44/1000","v":0},{"$f":"TS_CO2!BX44/1000","v":0},{"$f":"TS_CO2!BY44/1000","v":0},{"$f":"TS_CO2!BZ44/1000","v":0},{"$f":"TS_CO2!CA44/1000","v":0},{"$f":"TS_CO2!CB44/1000","v":0},{"$f":"TS_CO2!CC44/1000","v":0},{"$f":"TS_CO2!CD44/1000","v":0},{"$f":"TS_CO2!CE44/1000","v":0},{"$f":"TS_CO2!CF44/1000","v":0},{"$f":"TS_CO2!CG44/1000","v":0},{"$f":"TS_CO2!CH44/1000","v":0},{"$f":"TS_CO2!CI44/1000","v":0},{"$f":"TS_CO2!CJ44/1000","v":0},{"$f":"TS_CO2!CK44/1000","v":0},{"$f":"TS_CO2!CL44/1000","v":0},{"$f":"TS_CO2!CM44/1000","v":0},{"$f":"TS_CO2!CN44/1000","v":0},{"$f":"TS_CO2!CO44/1000","v":0},{"$f":"TS_CO2!CP44/1000","v":0},{"$f":"TS_CO2!CQ44/1000","v":0},{"$f":"TS_CO2!CR44/1000","v":0},{"$f":"TS_CO2!CS44/1000","v":0},{"$f":"TS_CO2!CT44/1000","v":0},{"$f":"TS_CO2!CU44/1000","v":0},{"$f":"TS_CO2!CV44/1000","v":0},{"$f":"TS_CO2!CW44/1000","v":0},{"$f":"TS_CO2!CX44/1000","v":0},{"$f":"TS_CO2!CY44/1000","v":0},0]
["Change in CO2 emissions (non-traded)","(kT)",{"$f":"NTS_CO2!C53/1000","v":0},{"$f":"NTS_CO2!D53/1000","v":0},{"$f":"NTS_CO2!E53/1000","v":0},{"$f":"NTS_CO2!F53/1000","v":0},{"$f":"NTS_CO2!G53/1000","v":0},{"$f":"NTS_CO2!H53/1000","v":0},{"$f":"NTS_CO2!I53/1000","v":0},{"$f":"NTS_CO2!J53/1000","v":0},{"$f":"NTS_CO2!K53/1000","v":0},{"$f":"NTS_CO2!L53/1000","v":0},{"$f":"NTS_CO2!M53/1000","v":0},{"$f":"NTS_CO2!N53/1000","v":0},{"$f":"NTS_CO2!O53/1000","v":0},{"$f":"NTS_CO2!P53/1000","v":0},{"$f":"NTS_CO2!Q53/1000","v":0},{"$f":"NTS_CO2!R53/1000","v":0},{"$f":"NTS_CO2!S53/1000","v":0},{"$f":"NTS_CO2!T53/1000","v":0},{"$f":"NTS_CO2!U53/1000","v":0},{"$f":"NTS_CO2!V53/1000","v":0},{"$f":"NTS_CO2!W53/1000","v":0},{"$f":"NTS_CO2!X53/1000","v":0},{"$f":"NTS_CO2!Y53/1000","v":0},{"$f":"NTS_CO2!Z53/1000","v":0},{"$f":"NTS_CO2!AA53/1000","v":0},{"$f":"NTS_CO2!AB53/1000","v":0},{"$f":"NTS_CO2!AC53/1000","v":0},{"$f":"NTS_CO2!AD53/1000","v":0},{"$f":"NTS_CO2!AE53/1000","v":0},{"$f":"NTS_CO2!AF53/1000","v":0},{"$f":"NTS_CO2!AG53/1000","v":0},{"$f":"NTS_CO2!AH53/1000","v":0},{"$f":"NTS_CO2!AI53/1000","v":0},{"$f":"NTS_CO2!AJ53/1000","v":0},{"$f":"NTS_CO2!AK53/1000","v":0},{"$f":"NTS_CO2!AL53/1000","v":0},{"$f":"NTS_CO2!AM53/1000","v":0},{"$f":"NTS_CO2!AN53/1000","v":0},{"$f":"NTS_CO2!AO53/1000","v":0},{"$f":"NTS_CO2!AP53/1000","v":0},{"$f":"NTS_CO2!AQ53/1000","v":0},{"$f":"NTS_CO2!AR53/1000","v":0},{"$f":"NTS_CO2!AS53/1000","v":0},{"$f":"NTS_CO2!AT53/1000","v":0},{"$f":"NTS_CO2!AU53/1000","v":0},{"$f":"NTS_CO2!AV53/1000","v":0},{"$f":"NTS_CO2!AW53/1000","v":0},{"$f":"NTS_CO2!AX53/1000","v":0},{"$f":"NTS_CO2!AY53/1000","v":0},{"$f":"NTS_CO2!AZ53/1000","v":0},{"$f":"NTS_CO2!BA53/1000","v":0},{"$f":"NTS_CO2!BB53/1000","v":0},{"$f":"NTS_CO2!BC53/1000","v":0},{"$f":"NTS_CO2!BD53/1000","v":0},{"$f":"NTS_CO2!BE53/1000","v":0},{"$f":"NTS_CO2!BF53/1000","v":0},{"$f":"NTS_CO2!BG53/1000","v":0},{"$f":"NTS_CO2!BH53/1000","v":0},{"$f":"NTS_CO2!BI53/1000","v":0},{"$f":"NTS_CO2!BJ53/1000","v":0},{"$f":"NTS_CO2!BK53/1000","v":0},{"$f":"NTS_CO2!BL53/1000","v":0},{"$f":"NTS_CO2!BM53/1000","v":0},{"$f":"NTS_CO2!BN53/1000","v":0},{"$f":"NTS_CO2!BO53/1000","v":0},{"$f":"NTS_CO2!BP53/1000","v":0},{"$f":"NTS_CO2!BQ53/1000","v":0},{"$f":"NTS_CO2!BR53/1000","v":0},{"$f":"NTS_CO2!BS53/1000","v":0},{"$f":"NTS_CO2!BT53/1000","v":0},{"$f":"NTS_CO2!BU53/1000","v":0},{"$f":"NTS_CO2!BV53/1000","v":0},{"$f":"NTS_CO2!BW53/1000","v":0},{"$f":"NTS_CO2!BX53/1000","v":0},{"$f":"NTS_CO2!BY53/1000","v":0},{"$f":"NTS_CO2!BZ53/1000","v":0},{"$f":"NTS_CO2!CA53/1000","v":0},{"$f":"NTS_CO2!CB53/1000","v":0},{"$f":"NTS_CO2!CC53/1000","v":0},{"$f":"NTS_CO2!CD53/1000","v":0},{"$f":"NTS_CO2!CE53/1000","v":0},{"$f":"NTS_CO2!CF53/1000","v":0},{"$f":"NTS_CO2!CG53/1000","v":0},{"$f":"NTS_CO2!CH53/1000","v":0},{"$f":"NTS_CO2!CI53/1000","v":0},{"$f":"NTS_CO2!CJ53/1000","v":0},{"$f":"NTS_CO2!CK53/1000","v":0},{"$f":"NTS_CO2!CL53/1000","v":0},{"$f":"NTS_CO2!CM53/1000","v":0},{"$f":"NTS_CO2!CN53/1000","v":0},{"$f":"NTS_CO2!CO53/1000","v":0},{"$f":"NTS_CO2!CP53/1000","v":0},{"$f":"NTS_CO2!CQ53/1000","v":0},{"$f":"NTS_CO2!CR53/1000","v":0},{"$f":"NTS_CO2!CS53/1000","v":0},{"$f":"NTS_CO2!CT53/1000","v":0},{"$f":"NTS_CO2!CU53/1000","v":0},{"$f":"NTS_CO2!CV53/1000","v":0},{"$f":"NTS_CO2!CW53/1000","v":0},{"$f":"NTS_CO2!CX53/1000","v":0},{"$f":"NTS_CO2!CY53/1000","v":0},0]
[]
["Change in CO2e emissions (traded)","(kT)",{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Traded carbon price projections","(£,2014)",{"$f":"'Carbon Values'!B5","v":0},{"$f":"'Carbon Values'!C5","v":0},{"$f":"'Carbon Values'!D5","v":0},{"$f":"'Carbon Values'!E5","v":0},{"$f":"'Carbon Values'!F5","v":0},{"$f":"'Carbon Values'!G5","v":0},{"$f":"'Carbon Values'!H5","v":0},{"$f":"'Carbon Values'!I5","v":0},{"$f":"'Carbon Values'!J5","v":0},{"$f":"'Carbon Values'!K5","v":0},{"$f":"'Carbon Values'!L5","v":218},{"$f":"'Carbon Values'!M5","v":221},{"$f":"'Carbon Values'!N5","v":224},{"$f":"'Carbon Values'!O5","v":228},{"$f":"'Carbon Values'!P5","v":231},{"$f":"'Carbon Values'!Q5","v":235},{"$f":"'Carbon Values'!R5","v":238},{"$f":"'Carbon Values'!S5","v":242},{"$f":"'Carbon Values'!T5","v":246},{"$f":"'Carbon Values'!U5","v":249},{"$f":"'Carbon Values'!V5","v":253},{"$f":"'Carbon Values'!W5","v":257},{"$f":"'Carbon Values'!X5","v":261},{"$f":"'Carbon Values'!Y5","v":265},{"$f":"'Carbon Values'!Z5","v":269},{"$f":"'Carbon Values'!AA5","v":273},{"$f":"'Carbon Values'!AB5","v":277},{"$f":"'Carbon Values'!AC5","v":281},{"$f":"'Carbon Values'!AD5","v":286},{"$f":"'Carbon Values'!AE5","v":290},{"$f":"'Carbon Values'!AF5","v":294},{"$f":"'Carbon Values'!AG5","v":299},{"$f":"'Carbon Values'!AH5","v":304},{"$f":"'Carbon Values'!AI5","v":308},{"$f":"'Carbon Values'!AJ5","v":313},{"$f":"'Carbon Values'!AK5","v":318},{"$f":"'Carbon Values'!AL5","v":322},{"$f":"'Carbon Values'!AM5","v":327},{"$f":"'Carbon Values'!AN5","v":332},{"$f":"'Carbon Values'!AO5","v":337},{"$f":"'Carbon Values'!AP5","v":343},{"$f":"'Carbon Values'!AQ5","v":348},{"$f":"'Carbon Values'!AR5","v":353},{"$f":"'Carbon Values'!AS5","v":358},{"$f":"'Carbon Values'!AT5","v":364},{"$f":"'Carbon Values'!AU5","v":369},{"$f":"'Carbon Values'!AV5","v":375},{"$f":"'Carbon Values'!AW5","v":380},{"$f":"'Carbon Values'!AX5","v":386},{"$f":"'Carbon Values'!AY5","v":392},{"$f":"'Carbon Values'!AZ5","v":398},{"$f":"'Carbon Values'!BA5","v":404},{"$f":"'Carbon Values'!BB5","v":410},{"$f":"'Carbon Values'!BC5","v":416},{"$f":"'Carbon Values'!BD5","v":422},{"$f":"'Carbon Values'!BE5","v":428},{"$f":"'Carbon Values'!BF5","v":435},{"$f":"'Carbon Values'!BG5","v":441},{"$f":"'Carbon Values'!BH5","v":448},{"$f":"'Carbon Values'!BI5","v":455},{"$f":"'Carbon Values'!BJ5","v":461},{"$f":"'Carbon Values'!BK5","v":468},{"$f":"'Carbon Values'!BL5","v":475},{"$f":"'Carbon Values'!BM5","v":482},{"$f":"'Carbon Values'!BN5","v":490},{"$f":"'Carbon Values'!BO5","v":497},{"$f":"'Carbon Values'!BP5","v":505},{"$f":"'Carbon Values'!BQ5","v":512},{"$f":"'Carbon Values'!BR5","v":520},{"$f":"'Carbon Values'!BS5","v":528},{"$f":"'Carbon Values'!BT5","v":535},{"$f":"'Carbon Values'!BU5","v":544},{"$f":"'Carbon Values'!BV5","v":552},{"$f":"'Carbon Values'!BW5","v":560},{"$f":"'Carbon Values'!BX5","v":568},{"$f":"'Carbon Values'!BY5","v":577},{"$f":"'Carbon Values'!BZ5","v":586},{"$f":"'Carbon Values'!CA5","v":594},{"$f":"'Carbon Values'!CB5","v":603},{"$f":"'Carbon Values'!CC5","v":612},{"$f":"'Carbon Values'!CD5","v":621},{"$f":"'Carbon Values'!CE5","v":631},{"$f":"'Carbon Values'!CF5","v":640},{"$f":"'Carbon Values'!CG5","v":650},{"$f":"'Carbon Values'!CH5","v":660},{"$f":"'Carbon Values'!CI5","v":669},{"$f":"'Carbon Values'!CJ5","v":680},{"$f":"'Carbon Values'!CK5","v":690},{"$f":"'Carbon Values'!CL5","v":700},{"$f":"'Carbon Values'!CM5","v":711},{"$f":"'Carbon Values'!CN5","v":721},{"$f":"'Carbon Values'!CO5","v":732},{"$f":"'Carbon Values'!CP5","v":743},{"$f":"'Carbon Values'!CQ5","v":754},{"$f":"'Carbon Values'!CR5","v":765},{"$f":"'Carbon Values'!CS5","v":777},{"$f":"'Carbon Values'!CT5","v":789},{"$f":"'Carbon Values'!CU5","v":800},{"$f":"'Carbon Values'!CV5","v":812},{"$f":"'Carbon Values'!CW5","v":825},{"$f":"'Carbon Values'!CX5","v":837}]
["Value of change in CO2e emissions (traded, undiscounted)","(£,2014)",{"$f":"-'TS_£CO2'!C8","v":0},{"$f":"-'TS_£CO2'!D8","v":0},{"$f":"-'TS_£CO2'!E8","v":0},{"$f":"-'TS_£CO2'!F8","v":0},{"$f":"-'TS_£CO2'!G8","v":0},{"$f":"-'TS_£CO2'!H8","v":0},{"$f":"-'TS_£CO2'!I8","v":0},{"$f":"-'TS_£CO2'!J8","v":0},{"$f":"-'TS_£CO2'!K8","v":0},{"$f":"-'TS_£CO2'!L8","v":0},{"$f":"-'TS_£CO2'!M8","v":0},{"$f":"-'TS_£CO2'!N8","v":0},{"$f":"-'TS_£CO2'!O8","v":0},{"$f":"-'TS_£CO2'!P8","v":0},{"$f":"-'TS_£CO2'!Q8","v":0},{"$f":"-'TS_£CO2'!R8","v":0},{"$f":"-'TS_£CO2'!S8","v":0},{"$f":"-'TS_£CO2'!T8","v":0},{"$f":"-'TS_£CO2'!U8","v":0},{"$f":"-'TS_£CO2'!V8","v":0},{"$f":"-'TS_£CO2'!W8","v":0},{"$f":"-'TS_£CO2'!X8","v":0},{"$f":"-'TS_£CO2'!Y8","v":0},{"$f":"-'TS_£CO2'!Z8","v":0},{"$f":"-'TS_£CO2'!AA8","v":0},{"$f":"-'TS_£CO2'!AB8","v":0},{"$f":"-'TS_£CO2'!AC8","v":0},{"$f":"-'TS_£CO2'!AD8","v":0},{"$f":"-'TS_£CO2'!AE8","v":0},{"$f":"-'TS_£CO2'!AF8","v":0},{"$f":"-'TS_£CO2'!AG8","v":0},{"$f":"-'TS_£CO2'!AH8","v":0},{"$f":"-'TS_£CO2'!AI8","v":0},{"$f":"-'TS_£CO2'!AJ8","v":0},{"$f":"-'TS_£CO2'!AK8","v":0},{"$f":"-'TS_£CO2'!AL8","v":0},{"$f":"-'TS_£CO2'!AM8","v":0},{"$f":"-'TS_£CO2'!AN8","v":0},{"$f":"-'TS_£CO2'!AO8","v":0},{"$f":"-'TS_£CO2'!AP8","v":0},{"$f":"-'TS_£CO2'!AQ8","v":0},{"$f":"-'TS_£CO2'!AR8","v":0},{"$f":"-'TS_£CO2'!AS8","v":0},{"$f":"-'TS_£CO2'!AT8","v":0},{"$f":"-'TS_£CO2'!AU8","v":0},{"$f":"-'TS_£CO2'!AV8","v":0},{"$f":"-'TS_£CO2'!AW8","v":0},{"$f":"-'TS_£CO2'!AX8","v":0},{"$f":"-'TS_£CO2'!AY8","v":0},{"$f":"-'TS_£CO2'!AZ8","v":0},{"$f":"-'TS_£CO2'!BA8","v":0},{"$f":"-'TS_£CO2'!BB8","v":0},{"$f":"-'TS_£CO2'!BC8","v":0},{"$f":"-'TS_£CO2'!BD8","v":0},{"$f":"-'TS_£CO2'!BE8","v":0},{"$f":"-'TS_£CO2'!BF8","v":0},{"$f":"-'TS_£CO2'!BG8","v":0},{"$f":"-'TS_£CO2'!BH8","v":0},{"$f":"-'TS_£CO2'!BI8","v":0},{"$f":"-'TS_£CO2'!BJ8","v":0},{"$f":"-'TS_£CO2'!BK8","v":0},{"$f":"-'TS_£CO2'!BL8","v":0},{"$f":"-'TS_£CO2'!BM8","v":0},{"$f":"-'TS_£CO2'!BN8","v":0},{"$f":"-'TS_£CO2'!BO8","v":0},{"$f":"-'TS_£CO2'!BP8","v":0},{"$f":"-'TS_£CO2'!BQ8","v":0},{"$f":"-'TS_£CO2'!BR8","v":0},{"$f":"-'TS_£CO2'!BS8","v":0},{"$f":"-'TS_£CO2'!BT8","v":0},{"$f":"-'TS_£CO2'!BU8","v":0},{"$f":"-'TS_£CO2'!BV8","v":0},{"$f":"-'TS_£CO2'!BW8","v":0},{"$f":"-'TS_£CO2'!BX8","v":0},{"$f":"-'TS_£CO2'!BY8","v":0},{"$f":"-'TS_£CO2'!BZ8","v":0},{"$f":"-'TS_£CO2'!CA8","v":0},{"$f":"-'TS_£CO2'!CB8","v":0},{"$f":"-'TS_£CO2'!CC8","v":0},{"$f":"-'TS_£CO2'!CD8","v":0},{"$f":"-'TS_£CO2'!CE8","v":0},{"$f":"-'TS_£CO2'!CF8","v":0},{"$f":"-'TS_£CO2'!CG8","v":0},{"$f":"-'TS_£CO2'!CH8","v":0},{"$f":"-'TS_£CO2'!CI8","v":0},{"$f":"-'TS_£CO2'!CJ8","v":0},{"$f":"-'TS_£CO2'!CK8","v":0},{"$f":"-'TS_£CO2'!CL8","v":0},{"$f":"-'TS_£CO2'!CM8","v":0},{"$f":"-'TS_£CO2'!CN8","v":0},{"$f":"-'TS_£CO2'!CO8","v":0},{"$f":"-'TS_£CO2'!CP8","v":0},{"$f":"-'TS_£CO2'!CQ8","v":0},{"$f":"-'TS_£CO2'!CR8","v":0},{"$f":"-'TS_£CO2'!CS8","v":0},{"$f":"-'TS_£CO2'!CT8","v":0},{"$f":"-'TS_£CO2'!CU8","v":0},{"$f":"-'TS_£CO2'!CV8","v":0},{"$f":"-'TS_£CO2'!CW8","v":0},{"$f":"-'TS_£CO2'!CX8","v":0},{"$f":"-'TS_£CO2'!CY8","v":0},0]
["Value of change in CO2e emissions (traded, discounted)","(£,2014)",{"$f":"-'TS_£CO2'!C9","v":0},{"$f":"-'TS_£CO2'!D9","v":0},{"$f":"-'TS_£CO2'!E9","v":0},{"$f":"-'TS_£CO2'!F9","v":0},{"$f":"-'TS_£CO2'!G9","v":0},{"$f":"-'TS_£CO2'!H9","v":0},{"$f":"-'TS_£CO2'!I9","v":0},{"$f":"-'TS_£CO2'!J9","v":0},{"$f":"-'TS_£CO2'!K9","v":0},{"$f":"-'TS_£CO2'!L9","v":0},{"$f":"-'TS_£CO2'!M9","v":0},{"$f":"-'TS_£CO2'!N9","v":0},{"$f":"-'TS_£CO2'!O9","v":0},{"$f":"-'TS_£CO2'!P9","v":0},{"$f":"-'TS_£CO2'!Q9","v":0},{"$f":"-'TS_£CO2'!R9","v":0},{"$f":"-'TS_£CO2'!S9","v":0},{"$f":"-'TS_£CO2'!T9","v":0},{"$f":"-'TS_£CO2'!U9","v":0},{"$f":"-'TS_£CO2'!V9","v":0},{"$f":"-'TS_£CO2'!W9","v":0},{"$f":"-'TS_£CO2'!X9","v":0},{"$f":"-'TS_£CO2'!Y9","v":0},{"$f":"-'TS_£CO2'!Z9","v":0},{"$f":"-'TS_£CO2'!AA9","v":0},{"$f":"-'TS_£CO2'!AB9","v":0},{"$f":"-'TS_£CO2'!AC9","v":0},{"$f":"-'TS_£CO2'!AD9","v":0},{"$f":"-'TS_£CO2'!AE9","v":0},{"$f":"-'TS_£CO2'!AF9","v":0},{"$f":"-'TS_£CO2'!AG9","v":0},{"$f":"-'TS_£CO2'!AH9","v":0},{"$f":"-'TS_£CO2'!AI9","v":0},{"$f":"-'TS_£CO2'!AJ9","v":0},{"$f":"-'TS_£CO2'!AK9","v":0},{"$f":"-'TS_£CO2'!AL9","v":0},{"$f":"-'TS_£CO2'!AM9","v":0},{"$f":"-'TS_£CO2'!AN9","v":0},{"$f":"-'TS_£CO2'!AO9","v":0},{"$f":"-'TS_£CO2'!AP9","v":0},{"$f":"-'TS_£CO2'!AQ9","v":0},{"$f":"-'TS_£CO2'!AR9","v":0},{"$f":"-'TS_£CO2'!AS9","v":0},{"$f":"-'TS_£CO2'!AT9","v":0},{"$f":"-'TS_£CO2'!AU9","v":0},{"$f":"-'TS_£CO2'!AV9","v":0},{"$f":"-'TS_£CO2'!AW9","v":0},{"$f":"-'TS_£CO2'!AX9","v":0},{"$f":"-'TS_£CO2'!AY9","v":0},{"$f":"-'TS_£CO2'!AZ9","v":0},{"$f":"-'TS_£CO2'!BA9","v":0},{"$f":"-'TS_£CO2'!BB9","v":0},{"$f":"-'TS_£CO2'!BC9","v":0},{"$f":"-'TS_£CO2'!BD9","v":0},{"$f":"-'TS_£CO2'!BE9","v":0},{"$f":"-'TS_£CO2'!BF9","v":0},{"$f":"-'TS_£CO2'!BG9","v":0},{"$f":"-'TS_£CO2'!BH9","v":0},{"$f":"-'TS_£CO2'!BI9","v":0},{"$f":"-'TS_£CO2'!BJ9","v":0},{"$f":"-'TS_£CO2'!BK9","v":0},{"$f":"-'TS_£CO2'!BL9","v":0},{"$f":"-'TS_£CO2'!BM9","v":0},{"$f":"-'TS_£CO2'!BN9","v":0},{"$f":"-'TS_£CO2'!BO9","v":0},{"$f":"-'TS_£CO2'!BP9","v":0},{"$f":"-'TS_£CO2'!BQ9","v":0},{"$f":"-'TS_£CO2'!BR9","v":0},{"$f":"-'TS_£CO2'!BS9","v":0},{"$f":"-'TS_£CO2'!BT9","v":0},{"$f":"-'TS_£CO2'!BU9","v":0},{"$f":"-'TS_£CO2'!BV9","v":0},{"$f":"-'TS_£CO2'!BW9","v":0},{"$f":"-'TS_£CO2'!BX9","v":0},{"$f":"-'TS_£CO2'!BY9","v":0},{"$f":"-'TS_£CO2'!BZ9","v":0},{"$f":"-'TS_£CO2'!CA9","v":0},{"$f":"-'TS_£CO2'!CB9","v":0},{"$f":"-'TS_£CO2'!CC9","v":0},{"$f":"-'TS_£CO2'!CD9","v":0},{"$f":"-'TS_£CO2'!CE9","v":0},{"$f":"-'TS_£CO2'!CF9","v":0},{"$f":"-'TS_£CO2'!CG9","v":0},{"$f":"-'TS_£CO2'!CH9","v":0},{"$f":"-'TS_£CO2'!CI9","v":0},{"$f":"-'TS_£CO2'!CJ9","v":0},{"$f":"-'TS_£CO2'!CK9","v":0},{"$f":"-'TS_£CO2'!CL9","v":0},{"$f":"-'TS_£CO2'!CM9","v":0},{"$f":"-'TS_£CO2'!CN9","v":0},{"$f":"-'TS_£CO2'!CO9","v":0},{"$f":"-'TS_£CO2'!CP9","v":0},{"$f":"-'TS_£CO2'!CQ9","v":0},{"$f":"-'TS_£CO2'!CR9","v":0},{"$f":"-'TS_£CO2'!CS9","v":0},{"$f":"-'TS_£CO2'!CT9","v":0},{"$f":"-'TS_£CO2'!CU9","v":0},{"$f":"-'TS_£CO2'!CV9","v":0},{"$f":"-'TS_£CO2'!CW9","v":0},{"$f":"-'TS_£CO2'!CX9","v":0},{"$f":"-'TS_£CO2'!CY9","v":0},0]
[]
["Change in CO2e emissions (non-traded)","(kT)",{"$f":"C51","v":0},{"$f":"D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Non-traded carbon price projections","(£,2014)",{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Carbon Values'!#REF!","v":{"$error":"#REF!"}}]
["Value of change in CO2e emissions (non-traded, undiscounted)","(£,2014)",{"$f":"-'NTS_£CO2'!C8","v":0},{"$f":"-'NTS_£CO2'!D8","v":0},{"$f":"-'NTS_£CO2'!E8","v":0},{"$f":"-'NTS_£CO2'!F8","v":0},{"$f":"-'NTS_£CO2'!G8","v":0},{"$f":"-'NTS_£CO2'!H8","v":0},{"$f":"-'NTS_£CO2'!I8","v":0},{"$f":"-'NTS_£CO2'!J8","v":0},{"$f":"-'NTS_£CO2'!K8","v":0},{"$f":"-'NTS_£CO2'!L8","v":0},{"$f":"-'NTS_£CO2'!M8","v":0},{"$f":"-'NTS_£CO2'!N8","v":0},{"$f":"-'NTS_£CO2'!O8","v":0},{"$f":"-'NTS_£CO2'!P8","v":0},{"$f":"-'NTS_£CO2'!Q8","v":0},{"$f":"-'NTS_£CO2'!R8","v":0},{"$f":"-'NTS_£CO2'!S8","v":0},{"$f":"-'NTS_£CO2'!T8","v":0},{"$f":"-'NTS_£CO2'!U8","v":0},{"$f":"-'NTS_£CO2'!V8","v":0},{"$f":"-'NTS_£CO2'!W8","v":0},{"$f":"-'NTS_£CO2'!X8","v":0},{"$f":"-'NTS_£CO2'!Y8","v":0},{"$f":"-'NTS_£CO2'!Z8","v":0},{"$f":"-'NTS_£CO2'!AA8","v":0},{"$f":"-'NTS_£CO2'!AB8","v":0},{"$f":"-'NTS_£CO2'!AC8","v":0},{"$f":"-'NTS_£CO2'!AD8","v":0},{"$f":"-'NTS_£CO2'!AE8","v":0},{"$f":"-'NTS_£CO2'!AF8","v":0},{"$f":"-'NTS_£CO2'!AG8","v":0},{"$f":"-'NTS_£CO2'!AH8","v":0},{"$f":"-'NTS_£CO2'!AI8","v":0},{"$f":"-'NTS_£CO2'!AJ8","v":0},{"$f":"-'NTS_£CO2'!AK8","v":0},{"$f":"-'NTS_£CO2'!AL8","v":0},{"$f":"-'NTS_£CO2'!AM8","v":0},{"$f":"-'NTS_£CO2'!AN8","v":0},{"$f":"-'NTS_£CO2'!AO8","v":0},{"$f":"-'NTS_£CO2'!AP8","v":0},{"$f":"-'NTS_£CO2'!AQ8","v":0},{"$f":"-'NTS_£CO2'!AR8","v":0},{"$f":"-'NTS_£CO2'!AS8","v":0},{"$f":"-'NTS_£CO2'!AT8","v":0},{"$f":"-'NTS_£CO2'!AU8","v":0},{"$f":"-'NTS_£CO2'!AV8","v":0},{"$f":"-'NTS_£CO2'!AW8","v":0},{"$f":"-'NTS_£CO2'!AX8","v":0},{"$f":"-'NTS_£CO2'!AY8","v":0},{"$f":"-'NTS_£CO2'!AZ8","v":0},{"$f":"-'NTS_£CO2'!BA8","v":0},{"$f":"-'NTS_£CO2'!BB8","v":0},{"$f":"-'NTS_£CO2'!BC8","v":0},{"$f":"-'NTS_£CO2'!BD8","v":0},{"$f":"-'NTS_£CO2'!BE8","v":0},{"$f":"-'NTS_£CO2'!BF8","v":0},{"$f":"-'NTS_£CO2'!BG8","v":0},{"$f":"-'NTS_£CO2'!BH8","v":0},{"$f":"-'NTS_£CO2'!BI8","v":0},{"$f":"-'NTS_£CO2'!BJ8","v":0},{"$f":"-'NTS_£CO2'!BK8","v":0},{"$f":"-'NTS_£CO2'!BL8","v":0},{"$f":"-'NTS_£CO2'!BM8","v":0},{"$f":"-'NTS_£CO2'!BN8","v":0},{"$f":"-'NTS_£CO2'!BO8","v":0},{"$f":"-'NTS_£CO2'!BP8","v":0},{"$f":"-'NTS_£CO2'!BQ8","v":0},{"$f":"-'NTS_£CO2'!BR8","v":0},{"$f":"-'NTS_£CO2'!BS8","v":0},{"$f":"-'NTS_£CO2'!BT8","v":0},{"$f":"-'NTS_£CO2'!BU8","v":0},{"$f":"-'NTS_£CO2'!BV8","v":0},{"$f":"-'NTS_£CO2'!BW8","v":0},{"$f":"-'NTS_£CO2'!BX8","v":0},{"$f":"-'NTS_£CO2'!BY8","v":0},{"$f":"-'NTS_£CO2'!BZ8","v":0},{"$f":"-'NTS_£CO2'!CA8","v":0},{"$f":"-'NTS_£CO2'!CB8","v":0},{"$f":"-'NTS_£CO2'!CC8","v":0},{"$f":"-'NTS_£CO2'!CD8","v":0},{"$f":"-'NTS_£CO2'!CE8","v":0},{"$f":"-'NTS_£CO2'!CF8","v":0},{"$f":"-'NTS_£CO2'!CG8","v":0},{"$f":"-'NTS_£CO2'!CH8","v":0},{"$f":"-'NTS_£CO2'!CI8","v":0},{"$f":"-'NTS_£CO2'!CJ8","v":0},{"$f":"-'NTS_£CO2'!CK8","v":0},{"$f":"-'NTS_£CO2'!CL8","v":0},{"$f":"-'NTS_£CO2'!CM8","v":0},{"$f":"-'NTS_£CO2'!CN8","v":0},{"$f":"-'NTS_£CO2'!CO8","v":0},{"$f":"-'NTS_£CO2'!CP8","v":0},{"$f":"-'NTS_£CO2'!CQ8","v":0},{"$f":"-'NTS_£CO2'!CR8","v":0},{"$f":"-'NTS_£CO2'!CS8","v":0},{"$f":"-'NTS_£CO2'!CT8","v":0},{"$f":"-'NTS_£CO2'!CU8","v":0},{"$f":"-'NTS_£CO2'!CV8","v":0},{"$f":"-'NTS_£CO2'!CW8","v":0},{"$f":"-'NTS_£CO2'!CX8","v":0},{"$f":"-'NTS_£CO2'!CY8","v":0},0]
["Value of change in CO2e emissions (non-traded, discounted)","(£,2014)",{"$f":"-'NTS_£CO2'!C9","v":0},{"$f":"-'NTS_£CO2'!D9","v":0},{"$f":"-'NTS_£CO2'!E9","v":0},{"$f":"-'NTS_£CO2'!F9","v":0},{"$f":"-'NTS_£CO2'!G9","v":0},{"$f":"-'NTS_£CO2'!H9","v":0},{"$f":"-'NTS_£CO2'!I9","v":0},{"$f":"-'NTS_£CO2'!J9","v":0},{"$f":"-'NTS_£CO2'!K9","v":0},{"$f":"-'NTS_£CO2'!L9","v":0},{"$f":"-'NTS_£CO2'!M9","v":0},{"$f":"-'NTS_£CO2'!N9","v":0},{"$f":"-'NTS_£CO2'!O9","v":0},{"$f":"-'NTS_£CO2'!P9","v":0},{"$f":"-'NTS_£CO2'!Q9","v":0},{"$f":"-'NTS_£CO2'!R9","v":0},{"$f":"-'NTS_£CO2'!S9","v":0},{"$f":"-'NTS_£CO2'!T9","v":0},{"$f":"-'NTS_£CO2'!U9","v":0},{"$f":"-'NTS_£CO2'!V9","v":0},{"$f":"-'NTS_£CO2'!W9","v":0},{"$f":"-'NTS_£CO2'!X9","v":0},{"$f":"-'NTS_£CO2'!Y9","v":0},{"$f":"-'NTS_£CO2'!Z9","v":0},{"$f":"-'NTS_£CO2'!AA9","v":0},{"$f":"-'NTS_£CO2'!AB9","v":0},{"$f":"-'NTS_£CO2'!AC9","v":0},{"$f":"-'NTS_£CO2'!AD9","v":0},{"$f":"-'NTS_£CO2'!AE9","v":0},{"$f":"-'NTS_£CO2'!AF9","v":0},{"$f":"-'NTS_£CO2'!AG9","v":0},{"$f":"-'NTS_£CO2'!AH9","v":0},{"$f":"-'NTS_£CO2'!AI9","v":0},{"$f":"-'NTS_£CO2'!AJ9","v":0},{"$f":"-'NTS_£CO2'!AK9","v":0},{"$f":"-'NTS_£CO2'!AL9","v":0},{"$f":"-'NTS_£CO2'!AM9","v":0},{"$f":"-'NTS_£CO2'!AN9","v":0},{"$f":"-'NTS_£CO2'!AO9","v":0},{"$f":"-'NTS_£CO2'!AP9","v":0},{"$f":"-'NTS_£CO2'!AQ9","v":0},{"$f":"-'NTS_£CO2'!AR9","v":0},{"$f":"-'NTS_£CO2'!AS9","v":0},{"$f":"-'NTS_£CO2'!AT9","v":0},{"$f":"-'NTS_£CO2'!AU9","v":0},{"$f":"-'NTS_£CO2'!AV9","v":0},{"$f":"-'NTS_£CO2'!AW9","v":0},{"$f":"-'NTS_£CO2'!AX9","v":0},{"$f":"-'NTS_£CO2'!AY9","v":0},{"$f":"-'NTS_£CO2'!AZ9","v":0},{"$f":"-'NTS_£CO2'!BA9","v":0},{"$f":"-'NTS_£CO2'!BB9","v":0},{"$f":"-'NTS_£CO2'!BC9","v":0},{"$f":"-'NTS_£CO2'!BD9","v":0},{"$f":"-'NTS_£CO2'!BE9","v":0},{"$f":"-'NTS_£CO2'!BF9","v":0},{"$f":"-'NTS_£CO2'!BG9","v":0},{"$f":"-'NTS_£CO2'!BH9","v":0},{"$f":"-'NTS_£CO2'!BI9","v":0},{"$f":"-'NTS_£CO2'!BJ9","v":0},{"$f":"-'NTS_£CO2'!BK9","v":0},{"$f":"-'NTS_£CO2'!BL9","v":0},{"$f":"-'NTS_£CO2'!BM9","v":0},{"$f":"-'NTS_£CO2'!BN9","v":0},{"$f":"-'NTS_£CO2'!BO9","v":0},{"$f":"-'NTS_£CO2'!BP9","v":0},{"$f":"-'NTS_£CO2'!BQ9","v":0},{"$f":"-'NTS_£CO2'!BR9","v":0},{"$f":"-'NTS_£CO2'!BS9","v":0},{"$f":"-'NTS_£CO2'!BT9","v":0},{"$f":"-'NTS_£CO2'!BU9","v":0},{"$f":"-'NTS_£CO2'!BV9","v":0},{"$f":"-'NTS_£CO2'!BW9","v":0},{"$f":"-'NTS_£CO2'!BX9","v":0},{"$f":"-'NTS_£CO2'!BY9","v":0},{"$f":"-'NTS_£CO2'!BZ9","v":0},{"$f":"-'NTS_£CO2'!CA9","v":0},{"$f":"-'NTS_£CO2'!CB9","v":0},{"$f":"-'NTS_£CO2'!CC9","v":0},{"$f":"-'NTS_£CO2'!CD9","v":0},{"$f":"-'NTS_£CO2'!CE9","v":0},{"$f":"-'NTS_£CO2'!CF9","v":0},{"$f":"-'NTS_£CO2'!CG9","v":0},{"$f":"-'NTS_£CO2'!CH9","v":0},{"$f":"-'NTS_£CO2'!CI9","v":0},{"$f":"-'NTS_£CO2'!CJ9","v":0},{"$f":"-'NTS_£CO2'!CK9","v":0},{"$f":"-'NTS_£CO2'!CL9","v":0},{"$f":"-'NTS_£CO2'!CM9","v":0},{"$f":"-'NTS_£CO2'!CN9","v":0},{"$f":"-'NTS_£CO2'!CO9","v":0},{"$f":"-'NTS_£CO2'!CP9","v":0},{"$f":"-'NTS_£CO2'!CQ9","v":0},{"$f":"-'NTS_£CO2'!CR9","v":0},{"$f":"-'NTS_£CO2'!CS9","v":0},{"$f":"-'NTS_£CO2'!CT9","v":0},{"$f":"-'NTS_£CO2'!CU9","v":0},{"$f":"-'NTS_£CO2'!CV9","v":0},{"$f":"-'NTS_£CO2'!CW9","v":0},{"$f":"-'NTS_£CO2'!CX9","v":0},{"$f":"-'NTS_£CO2'!CY9","v":0},0]
[]
["Air quality impact (traded sector, undiscounted)","(£,2014)",{"$f":"-TS_air_quality!C14","v":0},{"$f":"-TS_air_quality!D14","v":0},{"$f":"-TS_air_quality!E14","v":0},{"$f":"-TS_air_quality!F14","v":0},{"$f":"-TS_air_quality!G14","v":0},{"$f":"-TS_air_quality!H14","v":0},{"$f":"-TS_air_quality!I14","v":0},{"$f":"-TS_air_quality!J14","v":0},{"$f":"-TS_air_quality!K14","v":0},{"$f":"-TS_air_quality!L14","v":0},{"$f":"-TS_air_quality!T14","v":0},{"$f":"-TS_air_quality!U14","v":0},{"$f":"-TS_air_quality!V14","v":0},{"$f":"-TS_air_quality!W14","v":0},{"$f":"-TS_air_quality!X14","v":0},{"$f":"-TS_air_quality!Y14","v":0},{"$f":"-TS_air_quality!Z14","v":0},{"$f":"-TS_air_quality!AA14","v":0},{"$f":"-TS_air_quality!AB14","v":0},{"$f":"-TS_air_quality!AC14","v":0},{"$f":"-TS_air_quality!AD14","v":0},{"$f":"-TS_air_quality!AE14","v":0},{"$f":"-TS_air_quality!AF14","v":0},{"$f":"-TS_air_quality!AG14","v":0},{"$f":"-TS_air_quality!AH14","v":0},{"$f":"-TS_air_quality!AI14","v":0},{"$f":"-TS_air_quality!AJ14","v":0},{"$f":"-TS_air_quality!AK14","v":0},{"$f":"-TS_air_quality!AL14","v":0},{"$f":"-TS_air_quality!AM14","v":0},{"$f":"-TS_air_quality!AN14","v":0},{"$f":"-TS_air_quality!AO14","v":0},{"$f":"-TS_air_quality!AP14","v":0},{"$f":"-TS_air_quality!AQ14","v":0},{"$f":"-TS_air_quality!AR14","v":0},{"$f":"-TS_air_quality!AS14","v":0},{"$f":"-TS_air_quality!AT14","v":0},{"$f":"-TS_air_quality!AU14","v":0},{"$f":"-TS_air_quality!AV14","v":0},{"$f":"-TS_air_quality!AW14","v":0},{"$f":"-TS_air_quality!AX14","v":0},{"$f":"-TS_air_quality!AY14","v":0},{"$f":"-TS_air_quality!AZ14","v":0},{"$f":"-TS_air_quality!BA14","v":0},{"$f":"-TS_air_quality!BB14","v":0},{"$f":"-TS_air_quality!BC14","v":0},{"$f":"-TS_air_quality!BD14","v":0},{"$f":"-TS_air_quality!BE14","v":0},{"$f":"-TS_air_quality!BF14","v":0},{"$f":"-TS_air_quality!BG14","v":0},{"$f":"-TS_air_quality!BH14","v":0},{"$f":"-TS_air_quality!BI14","v":0},{"$f":"-TS_air_quality!BJ14","v":0},{"$f":"-TS_air_quality!BK14","v":0},{"$f":"-TS_air_quality!BL14","v":0},{"$f":"-TS_air_quality!BM14","v":0},{"$f":"-TS_air_quality!BN14","v":0},{"$f":"-TS_air_quality!BO14","v":0},{"$f":"-TS_air_quality!BP14","v":0},{"$f":"-TS_air_quality!BQ14","v":0},{"$f":"-TS_air_quality!BR14","v":0},{"$f":"-TS_air_quality!BS14","v":0},{"$f":"-TS_air_quality!BT14","v":0},{"$f":"-TS_air_quality!BU14","v":0},{"$f":"-TS_air_quality!BV14","v":0},{"$f":"-TS_air_quality!BW14","v":0},{"$f":"-TS_air_quality!BX14","v":0},{"$f":"-TS_air_quality!BY14","v":0},{"$f":"-TS_air_quality!BZ14","v":0},{"$f":"-TS_air_quality!CA14","v":0},{"$f":"-TS_air_quality!CB14","v":0},{"$f":"-TS_air_quality!CC14","v":0},{"$f":"-TS_air_quality!CD14","v":0},{"$f":"-TS_air_quality!CE14","v":0},{"$f":"-TS_air_quality!CF14","v":0},{"$f":"-TS_air_quality!CG14","v":0},{"$f":"-TS_air_quality!CH14","v":0},{"$f":"-TS_air_quality!CI14","v":0},{"$f":"-TS_air_quality!CJ14","v":0},{"$f":"-TS_air_quality!CK14","v":0},{"$f":"-TS_air_quality!CL14","v":0},{"$f":"-TS_air_quality!CM14","v":0},{"$f":"-TS_air_quality!CN14","v":0},{"$f":"-TS_air_quality!CO14","v":0},{"$f":"-TS_air_quality!CP14","v":0},{"$f":"-TS_air_quality!CQ14","v":0},{"$f":"-TS_air_quality!CR14","v":0},{"$f":"-TS_air_quality!CS14","v":0},{"$f":"-TS_air_quality!CT14","v":0},{"$f":"-TS_air_quality!CU14","v":0},{"$f":"-TS_air_quality!CV14","v":0},{"$f":"-TS_air_quality!CW14","v":0},{"$f":"-TS_air_quality!CX14","v":0},{"$f":"-TS_air_quality!CY14","v":0},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(C63:CY63)","v":{"$error":"#REF!"}}]
["Air quality impact (traded sector, discounted)","(£,2014)",{"$f":"-TS_air_quality!C15","v":0},{"$f":"-TS_air_quality!D15","v":0},{"$f":"-TS_air_quality!E15","v":0},{"$f":"-TS_air_quality!F15","v":0},{"$f":"-TS_air_quality!G15","v":0},{"$f":"-TS_air_quality!H15","v":0},{"$f":"-TS_air_quality!I15","v":0},{"$f":"-TS_air_quality!J15","v":0},{"$f":"-TS_air_quality!K15","v":0},{"$f":"-TS_air_quality!L15","v":0},{"$f":"-TS_air_quality!T15","v":0},{"$f":"-TS_air_quality!U15","v":0},{"$f":"-TS_air_quality!V15","v":0},{"$f":"-TS_air_quality!W15","v":0},{"$f":"-TS_air_quality!X15","v":0},{"$f":"-TS_air_quality!Y15","v":0},{"$f":"-TS_air_quality!Z15","v":0},{"$f":"-TS_air_quality!AA15","v":0},{"$f":"-TS_air_quality!AB15","v":0},{"$f":"-TS_air_quality!AC15","v":0},{"$f":"-TS_air_quality!AD15","v":0},{"$f":"-TS_air_quality!AE15","v":0},{"$f":"-TS_air_quality!AF15","v":0},{"$f":"-TS_air_quality!AG15","v":0},{"$f":"-TS_air_quality!AH15","v":0},{"$f":"-TS_air_quality!AI15","v":0},{"$f":"-TS_air_quality!AJ15","v":0},{"$f":"-TS_air_quality!AK15","v":0},{"$f":"-TS_air_quality!AL15","v":0},{"$f":"-TS_air_quality!AM15","v":0},{"$f":"-TS_air_quality!AN15","v":0},{"$f":"-TS_air_quality!AO15","v":0},{"$f":"-TS_air_quality!AP15","v":0},{"$f":"-TS_air_quality!AQ15","v":0},{"$f":"-TS_air_quality!AR15","v":0},{"$f":"-TS_air_quality!AS15","v":0},{"$f":"-TS_air_quality!AT15","v":0},{"$f":"-TS_air_quality!AU15","v":0},{"$f":"-TS_air_quality!AV15","v":0},{"$f":"-TS_air_quality!AW15","v":0},{"$f":"-TS_air_quality!AX15","v":0},{"$f":"-TS_air_quality!AY15","v":0},{"$f":"-TS_air_quality!AZ15","v":0},{"$f":"-TS_air_quality!BA15","v":0},{"$f":"-TS_air_quality!BB15","v":0},{"$f":"-TS_air_quality!BC15","v":0},{"$f":"-TS_air_quality!BD15","v":0},{"$f":"-TS_air_quality!BE15","v":0},{"$f":"-TS_air_quality!BF15","v":0},{"$f":"-TS_air_quality!BG15","v":0},{"$f":"-TS_air_quality!BH15","v":0},{"$f":"-TS_air_quality!BI15","v":0},{"$f":"-TS_air_quality!BJ15","v":0},{"$f":"-TS_air_quality!BK15","v":0},{"$f":"-TS_air_quality!BL15","v":0},{"$f":"-TS_air_quality!BM15","v":0},{"$f":"-TS_air_quality!BN15","v":0},{"$f":"-TS_air_quality!BO15","v":0},{"$f":"-TS_air_quality!BP15","v":0},{"$f":"-TS_air_quality!BQ15","v":0},{"$f":"-TS_air_quality!BR15","v":0},{"$f":"-TS_air_quality!BS15","v":0},{"$f":"-TS_air_quality!BT15","v":0},{"$f":"-TS_air_quality!BU15","v":0},{"$f":"-TS_air_quality!BV15","v":0},{"$f":"-TS_air_quality!BW15","v":0},{"$f":"-TS_air_quality!BX15","v":0},{"$f":"-TS_air_quality!BY15","v":0},{"$f":"-TS_air_quality!BZ15","v":0},{"$f":"-TS_air_quality!CA15","v":0},{"$f":"-TS_air_quality!CB15","v":0},{"$f":"-TS_air_quality!CC15","v":0},{"$f":"-TS_air_quality!CD15","v":0},{"$f":"-TS_air_quality!CE15","v":0},{"$f":"-TS_air_quality!CF15","v":0},{"$f":"-TS_air_quality!CG15","v":0},{"$f":"-TS_air_quality!CH15","v":0},{"$f":"-TS_air_quality!CI15","v":0},{"$f":"-TS_air_quality!CJ15","v":0},{"$f":"-TS_air_quality!CK15","v":0},{"$f":"-TS_air_quality!CL15","v":0},{"$f":"-TS_air_quality!CM15","v":0},{"$f":"-TS_air_quality!CN15","v":0},{"$f":"-TS_air_quality!CO15","v":0},{"$f":"-TS_air_quality!CP15","v":0},{"$f":"-TS_air_quality!CQ15","v":0},{"$f":"-TS_air_quality!CR15","v":0},{"$f":"-TS_air_quality!CS15","v":0},{"$f":"-TS_air_quality!CT15","v":0},{"$f":"-TS_air_quality!CU15","v":0},{"$f":"-TS_air_quality!CV15","v":0},{"$f":"-TS_air_quality!CW15","v":0},{"$f":"-TS_air_quality!CX15","v":0},{"$f":"-TS_air_quality!CY15","v":0},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-TS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Air quality impact (non-traded sector, undiscounted)","(£,2014)",{"$f":"-NTS_air_quality!C35","v":0},{"$f":"-NTS_air_quality!D35","v":0},{"$f":"-NTS_air_quality!E35","v":0},{"$f":"-NTS_air_quality!F35","v":0},{"$f":"-NTS_air_quality!G35","v":0},{"$f":"-NTS_air_quality!H35","v":0},{"$f":"-NTS_air_quality!I35","v":0},{"$f":"-NTS_air_quality!J35","v":0},{"$f":"-NTS_air_quality!K35","v":0},{"$f":"-NTS_air_quality!L35","v":0},{"$f":"-NTS_air_quality!T35","v":0},{"$f":"-NTS_air_quality!U35","v":0},{"$f":"-NTS_air_quality!V35","v":0},{"$f":"-NTS_air_quality!W35","v":0},{"$f":"-NTS_air_quality!X35","v":0},{"$f":"-NTS_air_quality!Y35","v":0},{"$f":"-NTS_air_quality!Z35","v":0},{"$f":"-NTS_air_quality!AA35","v":0},{"$f":"-NTS_air_quality!AB35","v":0},{"$f":"-NTS_air_quality!AC35","v":0},{"$f":"-NTS_air_quality!AD35","v":0},{"$f":"-NTS_air_quality!AE35","v":0},{"$f":"-NTS_air_quality!AF35","v":0},{"$f":"-NTS_air_quality!AG35","v":0},{"$f":"-NTS_air_quality!AH35","v":0},{"$f":"-NTS_air_quality!AI35","v":0},{"$f":"-NTS_air_quality!AJ35","v":0},{"$f":"-NTS_air_quality!AK35","v":0},{"$f":"-NTS_air_quality!AL35","v":0},{"$f":"-NTS_air_quality!AM35","v":0},{"$f":"-NTS_air_quality!AN35","v":0},{"$f":"-NTS_air_quality!AO35","v":0},{"$f":"-NTS_air_quality!AP35","v":0},{"$f":"-NTS_air_quality!AQ35","v":0},{"$f":"-NTS_air_quality!AR35","v":0},{"$f":"-NTS_air_quality!AS35","v":0},{"$f":"-NTS_air_quality!AT35","v":0},{"$f":"-NTS_air_quality!AU35","v":0},{"$f":"-NTS_air_quality!AV35","v":0},{"$f":"-NTS_air_quality!AW35","v":0},{"$f":"-NTS_air_quality!AX35","v":0},{"$f":"-NTS_air_quality!AY35","v":0},{"$f":"-NTS_air_quality!AZ35","v":0},{"$f":"-NTS_air_quality!BA35","v":0},{"$f":"-NTS_air_quality!BB35","v":0},{"$f":"-NTS_air_quality!BC35","v":0},{"$f":"-NTS_air_quality!BD35","v":0},{"$f":"-NTS_air_quality!BE35","v":0},{"$f":"-NTS_air_quality!BF35","v":0},{"$f":"-NTS_air_quality!BG35","v":0},{"$f":"-NTS_air_quality!BH35","v":0},{"$f":"-NTS_air_quality!BI35","v":0},{"$f":"-NTS_air_quality!BJ35","v":0},{"$f":"-NTS_air_quality!BK35","v":0},{"$f":"-NTS_air_quality!BL35","v":0},{"$f":"-NTS_air_quality!BM35","v":0},{"$f":"-NTS_air_quality!BN35","v":0},{"$f":"-NTS_air_quality!BO35","v":0},{"$f":"-NTS_air_quality!BP35","v":0},{"$f":"-NTS_air_quality!BQ35","v":0},{"$f":"-NTS_air_quality!BR35","v":0},{"$f":"-NTS_air_quality!BS35","v":0},{"$f":"-NTS_air_quality!BT35","v":0},{"$f":"-NTS_air_quality!BU35","v":0},{"$f":"-NTS_air_quality!BV35","v":0},{"$f":"-NTS_air_quality!BW35","v":0},{"$f":"-NTS_air_quality!BX35","v":0},{"$f":"-NTS_air_quality!BY35","v":0},{"$f":"-NTS_air_quality!BZ35","v":0},{"$f":"-NTS_air_quality!CA35","v":0},{"$f":"-NTS_air_quality!CB35","v":0},{"$f":"-NTS_air_quality!CC35","v":0},{"$f":"-NTS_air_quality!CD35","v":0},{"$f":"-NTS_air_quality!CE35","v":0},{"$f":"-NTS_air_quality!CF35","v":0},{"$f":"-NTS_air_quality!CG35","v":0},{"$f":"-NTS_air_quality!CH35","v":0},{"$f":"-NTS_air_quality!CI35","v":0},{"$f":"-NTS_air_quality!CJ35","v":0},{"$f":"-NTS_air_quality!CK35","v":0},{"$f":"-NTS_air_quality!CL35","v":0},{"$f":"-NTS_air_quality!CM35","v":0},{"$f":"-NTS_air_quality!CN35","v":0},{"$f":"-NTS_air_quality!CO35","v":0},{"$f":"-NTS_air_quality!CP35","v":0},{"$f":"-NTS_air_quality!CQ35","v":0},{"$f":"-NTS_air_quality!CR35","v":0},{"$f":"-NTS_air_quality!CS35","v":0},{"$f":"-NTS_air_quality!CT35","v":0},{"$f":"-NTS_air_quality!CU35","v":0},{"$f":"-NTS_air_quality!CV35","v":0},{"$f":"-NTS_air_quality!CW35","v":0},{"$f":"-NTS_air_quality!CX35","v":0},{"$f":"-NTS_air_quality!CY35","v":0},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Air quality impact (non-traded sector, discounted)","(£,2014)",{"$f":"-NTS_air_quality!C36","v":0},{"$f":"-NTS_air_quality!D36","v":0},{"$f":"-NTS_air_quality!E36","v":0},{"$f":"-NTS_air_quality!F36","v":0},{"$f":"-NTS_air_quality!G36","v":0},{"$f":"-NTS_air_quality!H36","v":0},{"$f":"-NTS_air_quality!I36","v":0},{"$f":"-NTS_air_quality!J36","v":0},{"$f":"-NTS_air_quality!K36","v":0},{"$f":"-NTS_air_quality!L36","v":0},{"$f":"-NTS_air_quality!T36","v":0},{"$f":"-NTS_air_quality!U36","v":0},{"$f":"-NTS_air_quality!V36","v":0},{"$f":"-NTS_air_quality!W36","v":0},{"$f":"-NTS_air_quality!X36","v":0},{"$f":"-NTS_air_quality!Y36","v":0},{"$f":"-NTS_air_quality!Z36","v":0},{"$f":"-NTS_air_quality!AA36","v":0},{"$f":"-NTS_air_quality!AB36","v":0},{"$f":"-NTS_air_quality!AC36","v":0},{"$f":"-NTS_air_quality!AD36","v":0},{"$f":"-NTS_air_quality!AE36","v":0},{"$f":"-NTS_air_quality!AF36","v":0},{"$f":"-NTS_air_quality!AG36","v":0},{"$f":"-NTS_air_quality!AH36","v":0},{"$f":"-NTS_air_quality!AI36","v":0},{"$f":"-NTS_air_quality!AJ36","v":0},{"$f":"-NTS_air_quality!AK36","v":0},{"$f":"-NTS_air_quality!AL36","v":0},{"$f":"-NTS_air_quality!AM36","v":0},{"$f":"-NTS_air_quality!AN36","v":0},{"$f":"-NTS_air_quality!AO36","v":0},{"$f":"-NTS_air_quality!AP36","v":0},{"$f":"-NTS_air_quality!AQ36","v":0},{"$f":"-NTS_air_quality!AR36","v":0},{"$f":"-NTS_air_quality!AS36","v":0},{"$f":"-NTS_air_quality!AT36","v":0},{"$f":"-NTS_air_quality!AU36","v":0},{"$f":"-NTS_air_quality!AV36","v":0},{"$f":"-NTS_air_quality!AW36","v":0},{"$f":"-NTS_air_quality!AX36","v":0},{"$f":"-NTS_air_quality!AY36","v":0},{"$f":"-NTS_air_quality!AZ36","v":0},{"$f":"-NTS_air_quality!BA36","v":0},{"$f":"-NTS_air_quality!BB36","v":0},{"$f":"-NTS_air_quality!BC36","v":0},{"$f":"-NTS_air_quality!BD36","v":0},{"$f":"-NTS_air_quality!BE36","v":0},{"$f":"-NTS_air_quality!BF36","v":0},{"$f":"-NTS_air_quality!BG36","v":0},{"$f":"-NTS_air_quality!BH36","v":0},{"$f":"-NTS_air_quality!BI36","v":0},{"$f":"-NTS_air_quality!BJ36","v":0},{"$f":"-NTS_air_quality!BK36","v":0},{"$f":"-NTS_air_quality!BL36","v":0},{"$f":"-NTS_air_quality!BM36","v":0},{"$f":"-NTS_air_quality!BN36","v":0},{"$f":"-NTS_air_quality!BO36","v":0},{"$f":"-NTS_air_quality!BP36","v":0},{"$f":"-NTS_air_quality!BQ36","v":0},{"$f":"-NTS_air_quality!BR36","v":0},{"$f":"-NTS_air_quality!BS36","v":0},{"$f":"-NTS_air_quality!BT36","v":0},{"$f":"-NTS_air_quality!BU36","v":0},{"$f":"-NTS_air_quality!BV36","v":0},{"$f":"-NTS_air_quality!BW36","v":0},{"$f":"-NTS_air_quality!BX36","v":0},{"$f":"-NTS_air_quality!BY36","v":0},{"$f":"-NTS_air_quality!BZ36","v":0},{"$f":"-NTS_air_quality!CA36","v":0},{"$f":"-NTS_air_quality!CB36","v":0},{"$f":"-NTS_air_quality!CC36","v":0},{"$f":"-NTS_air_quality!CD36","v":0},{"$f":"-NTS_air_quality!CE36","v":0},{"$f":"-NTS_air_quality!CF36","v":0},{"$f":"-NTS_air_quality!CG36","v":0},{"$f":"-NTS_air_quality!CH36","v":0},{"$f":"-NTS_air_quality!CI36","v":0},{"$f":"-NTS_air_quality!CJ36","v":0},{"$f":"-NTS_air_quality!CK36","v":0},{"$f":"-NTS_air_quality!CL36","v":0},{"$f":"-NTS_air_quality!CM36","v":0},{"$f":"-NTS_air_quality!CN36","v":0},{"$f":"-NTS_air_quality!CO36","v":0},{"$f":"-NTS_air_quality!CP36","v":0},{"$f":"-NTS_air_quality!CQ36","v":0},{"$f":"-NTS_air_quality!CR36","v":0},{"$f":"-NTS_air_quality!CS36","v":0},{"$f":"-NTS_air_quality!CT36","v":0},{"$f":"-NTS_air_quality!CU36","v":0},{"$f":"-NTS_air_quality!CV36","v":0},{"$f":"-NTS_air_quality!CW36","v":0},{"$f":"-NTS_air_quality!CX36","v":0},{"$f":"-NTS_air_quality!CY36","v":0},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$f":"-NTS_air_quality!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Change in overall final energy demand","(MWh)",{"$f":"renewables_costs!C43","v":0},{"$f":"renewables_costs!D43","v":0},{"$f":"renewables_costs!E43","v":0},{"$f":"renewables_costs!F43","v":0},{"$f":"renewables_costs!G43","v":0},{"$f":"renewables_costs!H43","v":0},{"$f":"renewables_costs!I43","v":0},{"$f":"renewables_costs!J43","v":0},{"$f":"renewables_costs!K43","v":0},{"$f":"renewables_costs!L43","v":0},{"$f":"renewables_costs!M43","v":0},{"$f":"renewables_costs!N43","v":0},{"$f":"renewables_costs!O43","v":0},{"$f":"renewables_costs!P43","v":0},{"$f":"renewables_costs!Q43","v":0},{"$f":"renewables_costs!R43","v":0},{"$f":"renewables_costs!S43","v":0},{"$f":"renewables_costs!T43","v":0},{"$f":"renewables_costs!U43","v":0},{"$f":"renewables_costs!V43","v":0},{"$f":"renewables_costs!W43","v":0},{"$f":"renewables_costs!X43","v":0},{"$f":"renewables_costs!Y43","v":0},{"$f":"renewables_costs!Z43","v":0},{"$f":"renewables_costs!AA43","v":0},{"$f":"renewables_costs!AB43","v":0},{"$f":"renewables_costs!AC43","v":0},{"$f":"renewables_costs!AD43","v":0},{"$f":"renewables_costs!AE43","v":0},{"$f":"renewables_costs!AF43","v":0},{"$f":"renewables_costs!AG43","v":0},{"$f":"renewables_costs!AH43","v":0},{"$f":"renewables_costs!AI43","v":0},{"$f":"renewables_costs!AJ43","v":0},{"$f":"renewables_costs!AK43","v":0},{"$f":"renewables_costs!AL43","v":0},{"$f":"renewables_costs!AM43","v":0},{"$f":"renewables_costs!AN43","v":0},{"$f":"renewables_costs!AO43","v":0},{"$f":"renewables_costs!AP43","v":0},{"$f":"renewables_costs!AQ43","v":0},{"$f":"renewables_costs!AR43","v":0},{"$f":"renewables_costs!AS43","v":0},{"$f":"renewables_costs!AT43","v":0},{"$f":"renewables_costs!AU43","v":0},{"$f":"renewables_costs!AV43","v":0},{"$f":"renewables_costs!AW43","v":0},{"$f":"renewables_costs!AX43","v":0},{"$f":"renewables_costs!AY43","v":0},{"$f":"renewables_costs!AZ43","v":0},{"$f":"renewables_costs!BA43","v":0},{"$f":"renewables_costs!BB43","v":0},{"$f":"renewables_costs!BC43","v":0},{"$f":"renewables_costs!BD43","v":0},{"$f":"renewables_costs!BE43","v":0},{"$f":"renewables_costs!BF43","v":0},{"$f":"renewables_costs!BG43","v":0},{"$f":"renewables_costs!BH43","v":0},{"$f":"renewables_costs!BI43","v":0},{"$f":"renewables_costs!BJ43","v":0},{"$f":"renewables_costs!BK43","v":0},{"$f":"renewables_costs!BL43","v":0},{"$f":"renewables_costs!BM43","v":0},{"$f":"renewables_costs!BN43","v":0},{"$f":"renewables_costs!BO43","v":0},{"$f":"renewables_costs!BP43","v":0},{"$f":"renewables_costs!BQ43","v":0},{"$f":"renewables_costs!BR43","v":0},{"$f":"renewables_costs!BS43","v":0},{"$f":"renewables_costs!BT43","v":0},{"$f":"renewables_costs!BU43","v":0},{"$f":"renewables_costs!BV43","v":0},{"$f":"renewables_costs!BW43","v":0},{"$f":"renewables_costs!BX43","v":0},{"$f":"renewables_costs!BY43","v":0},{"$f":"renewables_costs!BZ43","v":0},{"$f":"renewables_costs!CA43","v":0},{"$f":"renewables_costs!CB43","v":0},{"$f":"renewables_costs!CC43","v":0},{"$f":"renewables_costs!CD43","v":0},{"$f":"renewables_costs!CE43","v":0},{"$f":"renewables_costs!CF43","v":0},{"$f":"renewables_costs!CG43","v":0},{"$f":"renewables_costs!CH43","v":0},{"$f":"renewables_costs!CI43","v":0},{"$f":"renewables_costs!CJ43","v":0},{"$f":"renewables_costs!CK43","v":0},{"$f":"renewables_costs!CL43","v":0},{"$f":"renewables_costs!CM43","v":0},{"$f":"renewables_costs!CN43","v":0},{"$f":"renewables_costs!CO43","v":0},{"$f":"renewables_costs!CP43","v":0},{"$f":"renewables_costs!CQ43","v":0},{"$f":"renewables_costs!CR43","v":0},{"$f":"renewables_costs!CS43","v":0},{"$f":"renewables_costs!CT43","v":0},{"$f":"renewables_costs!CU43","v":0},{"$f":"renewables_costs!CV43","v":0},{"$f":"renewables_costs!CW43","v":0},{"$f":"renewables_costs!CX43","v":0},{"$f":"renewables_costs!CY43","v":0},0]
[]
["Net change in energy use","(£,2014)",{"$f":"C48","v":0},{"$f":"D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB48","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net change in emissions","(£,2014)",{"$f":"C56+C61","v":0},{"$f":"D56+D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB56+BB61","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL56+BL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net air quality impact","(£,2014)",{"$f":"C64+C67","v":0},{"$f":"D64+D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB64+BB67","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL64+BL67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Net Present Value (NPV)","(£,2014)",{"$f":"C71+C72+C73","v":0},{"$f":"D71+D72+D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB71+BB72+BB73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL71+BL72+BL73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Other costs (discounted)","(£,2014)",{"$f":"cei!E17","v":0},{"$f":"cei!F17","v":0},{"$f":"cei!G17","v":0},{"$f":"cei!H17","v":0},{"$f":"cei!I17","v":0},{"$f":"cei!J17","v":0},{"$f":"cei!K17","v":0},{"$f":"cei!L17","v":0},{"$f":"cei!M17","v":0},{"$f":"cei!N17","v":0},{"$f":"cei!O17","v":0},{"$f":"cei!P17","v":0},{"$f":"cei!Q17","v":0},{"$f":"cei!R17","v":0},{"$f":"cei!S17","v":0},{"$f":"cei!T17","v":0},{"$f":"cei!U17","v":0},{"$f":"cei!V17","v":0},{"$f":"cei!W17","v":0},{"$f":"cei!X17","v":0},{"$f":"cei!Y17","v":0},{"$f":"cei!Z17","v":0},{"$f":"cei!AA17","v":0},{"$f":"cei!AB17","v":0},{"$f":"cei!AC17","v":0},{"$f":"cei!AD17","v":0},{"$f":"cei!AE17","v":0},{"$f":"cei!AF17","v":0},{"$f":"cei!AG17","v":0},{"$f":"cei!AH17","v":0},{"$f":"cei!AI17","v":0},{"$f":"cei!AJ17","v":0},{"$f":"cei!AK17","v":0},{"$f":"cei!AL17","v":0},{"$f":"cei!AM17","v":0},{"$f":"cei!AN17","v":0},{"$f":"cei!AO17","v":0},{"$f":"cei!AP17","v":0},{"$f":"cei!AQ17","v":0},{"$f":"cei!AR17","v":0},{"$f":"cei!AS17","v":0},{"$f":"cei!AT17","v":0},{"$f":"cei!AU17","v":0},{"$f":"cei!AV17","v":0},{"$f":"cei!AW17","v":0},{"$f":"cei!AX17","v":0},{"$f":"cei!AY17","v":0},{"$f":"cei!AZ17","v":0},{"$f":"cei!BA17","v":0},{"$f":"cei!BB17","v":0},{"$f":"cei!BC17","v":0},{"$f":"cei!BD17","v":0},{"$f":"cei!BE17","v":0},{"$f":"cei!BF17","v":0},{"$f":"cei!BG17","v":0},{"$f":"cei!BH17","v":0},{"$f":"cei!BI17","v":0},{"$f":"cei!BJ17","v":0},{"$f":"cei!BK17","v":0},{"$f":"cei!BL17","v":0},{"$f":"cei!BM17","v":0},{"$f":"cei!BN17","v":0},{"$f":"cei!BO17","v":0},{"$f":"cei!BP17","v":0},{"$f":"cei!BQ17","v":0},{"$f":"cei!BR17","v":0},{"$f":"cei!BS17","v":0},{"$f":"cei!BT17","v":0},{"$f":"cei!BU17","v":0},{"$f":"cei!BV17","v":0},{"$f":"cei!BW17","v":0},{"$f":"cei!BX17","v":0},{"$f":"cei!BY17","v":0},{"$f":"cei!BZ17","v":0},{"$f":"cei!CA17","v":0},{"$f":"cei!CB17","v":0},{"$f":"cei!CC17","v":0},{"$f":"cei!CD17","v":0},{"$f":"cei!CE17","v":0},{"$f":"cei!CF17","v":0},{"$f":"cei!CG17","v":0},{"$f":"cei!CH17","v":0},{"$f":"cei!CI17","v":0},{"$f":"cei!CJ17","v":0},{"$f":"cei!CK17","v":0},{"$f":"cei!CL17","v":0},{"$f":"cei!CM17","v":0},{"$f":"cei!CN17","v":0},{"$f":"cei!CO17","v":0},{"$f":"cei!CP17","v":0},{"$f":"cei!CQ17","v":0},{"$f":"cei!CR17","v":0},{"$f":"cei!CS17","v":0},{"$f":"cei!CT17","v":0},{"$f":"cei!CU17","v":0},{"$f":"cei!CV17","v":0},{"$f":"cei!CW17","v":0},{"$f":"cei!CX17","v":0},{"$f":"cei!CY17","v":0},{"$f":"cei!CZ17","v":0},{"$f":"cei!DA17","v":0},0]
["Primary rebound effects (e.g. comfort taking, discounted)","(£,2014)",{"$f":"primary_rebound!C170","v":0},{"$f":"primary_rebound!D170","v":0},{"$f":"primary_rebound!E170","v":0},{"$f":"primary_rebound!F170","v":0},{"$f":"primary_rebound!G170","v":0},{"$f":"primary_rebound!H170","v":0},{"$f":"primary_rebound!I170","v":0},{"$f":"primary_rebound!J170","v":0},{"$f":"primary_rebound!K170","v":0},{"$f":"primary_rebound!L170","v":0},{"$f":"primary_rebound!M170","v":0},{"$f":"primary_rebound!N170","v":0},{"$f":"primary_rebound!O170","v":0},{"$f":"primary_rebound!P170","v":0},{"$f":"primary_rebound!Q170","v":0},{"$f":"primary_rebound!R170","v":0},{"$f":"primary_rebound!S170","v":0},{"$f":"primary_rebound!T170","v":0},{"$f":"primary_rebound!U170","v":0},{"$f":"primary_rebound!V170","v":0},{"$f":"primary_rebound!W170","v":0},{"$f":"primary_rebound!X170","v":0},{"$f":"primary_rebound!Y170","v":0},{"$f":"primary_rebound!Z170","v":0},{"$f":"primary_rebound!AA170","v":0},{"$f":"primary_rebound!AB170","v":0},{"$f":"primary_rebound!AC170","v":0},{"$f":"primary_rebound!AD170","v":0},{"$f":"primary_rebound!AE170","v":0},{"$f":"primary_rebound!AF170","v":0},{"$f":"primary_rebound!AG170","v":0},{"$f":"primary_rebound!AH170","v":0},{"$f":"primary_rebound!AI170","v":0},{"$f":"primary_rebound!AJ170","v":0},{"$f":"primary_rebound!AK170","v":0},{"$f":"primary_rebound!AL170","v":0},{"$f":"primary_rebound!AM170","v":0},{"$f":"primary_rebound!AN170","v":0},{"$f":"primary_rebound!AO170","v":0},{"$f":"primary_rebound!AP170","v":0},{"$f":"primary_rebound!AQ170","v":0},{"$f":"primary_rebound!AR170","v":0},{"$f":"primary_rebound!AS170","v":0},{"$f":"primary_rebound!AT170","v":0},{"$f":"primary_rebound!AU170","v":0},{"$f":"primary_rebound!AV170","v":0},{"$f":"primary_rebound!AW170","v":0},{"$f":"primary_rebound!AX170","v":0},{"$f":"primary_rebound!AY170","v":0},{"$f":"primary_rebound!AZ170","v":0},{"$f":"primary_rebound!BA170","v":0},{"$f":"primary_rebound!BB170","v":0},{"$f":"primary_rebound!BC170","v":0},{"$f":"primary_rebound!BD170","v":0},{"$f":"primary_rebound!BE170","v":0},{"$f":"primary_rebound!BF170","v":0},{"$f":"primary_rebound!BG170","v":0},{"$f":"primary_rebound!BH170","v":0},{"$f":"primary_rebound!BI170","v":0},{"$f":"primary_rebound!BJ170","v":0},{"$f":"primary_rebound!BK170","v":0},{"$f":"primary_rebound!BL170","v":0},{"$f":"primary_rebound!BM170","v":0},{"$f":"primary_rebound!BN170","v":0},{"$f":"primary_rebound!BO170","v":0},{"$f":"primary_rebound!BP170","v":0},{"$f":"primary_rebound!BQ170","v":0},{"$f":"primary_rebound!BR170","v":0},{"$f":"primary_rebound!BS170","v":0},{"$f":"primary_rebound!BT170","v":0},{"$f":"primary_rebound!BU170","v":0},{"$f":"primary_rebound!BV170","v":0},{"$f":"primary_rebound!BW170","v":0},{"$f":"primary_rebound!BX170","v":0},{"$f":"primary_rebound!BY170","v":0},{"$f":"primary_rebound!BZ170","v":0},{"$f":"primary_rebound!CA170","v":0},{"$f":"primary_rebound!CB170","v":0},{"$f":"primary_rebound!CC170","v":0},{"$f":"primary_rebound!CD170","v":0},{"$f":"primary_rebound!CE170","v":0},{"$f":"primary_rebound!CF170","v":0},{"$f":"primary_rebound!CG170","v":0},{"$f":"primary_rebound!CH170","v":0},{"$f":"primary_rebound!CI170","v":0},{"$f":"primary_rebound!CJ170","v":0},{"$f":"primary_rebound!CK170","v":0},{"$f":"primary_rebound!CL170","v":0},{"$f":"primary_rebound!CM170","v":0},{"$f":"primary_rebound!CN170","v":0},{"$f":"primary_rebound!CO170","v":0},{"$f":"primary_rebound!CP170","v":0},{"$f":"primary_rebound!CQ170","v":0},{"$f":"primary_rebound!CR170","v":0},{"$f":"primary_rebound!CS170","v":0},{"$f":"primary_rebound!CT170","v":0},{"$f":"primary_rebound!CU170","v":0},{"$f":"primary_rebound!CV170","v":0},{"$f":"primary_rebound!CW170","v":0},{"$f":"primary_rebound!CX170","v":0},{"$f":"primary_rebound!CY170","v":0},0]
["Total other benefits (discounted)","(£,2014)",{"$f":"cei!E22","v":0},{"$f":"cei!F22","v":0},{"$f":"cei!G22","v":0},{"$f":"cei!H22","v":0},{"$f":"cei!I22","v":0},{"$f":"cei!J22","v":0},{"$f":"cei!K22","v":0},{"$f":"cei!L22","v":0},{"$f":"cei!M22","v":0},{"$f":"cei!N22","v":0},{"$f":"cei!O22","v":0},{"$f":"cei!P22","v":0},{"$f":"cei!Q22","v":0},{"$f":"cei!R22","v":0},{"$f":"cei!S22","v":0},{"$f":"cei!T22","v":0},{"$f":"cei!U22","v":0},{"$f":"cei!V22","v":0},{"$f":"cei!W22","v":0},{"$f":"cei!X22","v":0},{"$f":"cei!Y22","v":0},{"$f":"cei!Z22","v":0},{"$f":"cei!AA22","v":0},{"$f":"cei!AB22","v":0},{"$f":"cei!AC22","v":0},{"$f":"cei!AD22","v":0},{"$f":"cei!AE22","v":0},{"$f":"cei!AF22","v":0},{"$f":"cei!AG22","v":0},{"$f":"cei!AH22","v":0},{"$f":"cei!AI22","v":0},{"$f":"cei!AJ22","v":0},{"$f":"cei!AK22","v":0},{"$f":"cei!AL22","v":0},{"$f":"cei!AM22","v":0},{"$f":"cei!AN22","v":0},{"$f":"cei!AO22","v":0},{"$f":"cei!AP22","v":0},{"$f":"cei!AQ22","v":0},{"$f":"cei!AR22","v":0},{"$f":"cei!AS22","v":0},{"$f":"cei!AT22","v":0},{"$f":"cei!AU22","v":0},{"$f":"cei!AV22","v":0},{"$f":"cei!AW22","v":0},{"$f":"cei!AX22","v":0},{"$f":"cei!AY22","v":0},{"$f":"cei!AZ22","v":0},{"$f":"cei!BA22","v":0},{"$f":"cei!BB22","v":0},{"$f":"cei!BC22","v":0},{"$f":"cei!BD22","v":0},{"$f":"cei!BE22","v":0},{"$f":"cei!BF22","v":0},{"$f":"cei!BG22","v":0},{"$f":"cei!BH22","v":0},{"$f":"cei!BI22","v":0},{"$f":"cei!BJ22","v":0},{"$f":"cei!BK22","v":0},{"$f":"cei!BL22","v":0},{"$f":"cei!BM22","v":0},{"$f":"cei!BN22","v":0},{"$f":"cei!BO22","v":0},{"$f":"cei!BP22","v":0},{"$f":"cei!BQ22","v":0},{"$f":"cei!BR22","v":0},{"$f":"cei!BS22","v":0},{"$f":"cei!BT22","v":0},{"$f":"cei!BU22","v":0},{"$f":"cei!BV22","v":0},{"$f":"cei!BW22","v":0},{"$f":"cei!BX22","v":0},{"$f":"cei!BY22","v":0},{"$f":"cei!BZ22","v":0},{"$f":"cei!CA22","v":0},{"$f":"cei!CB22","v":0},{"$f":"cei!CC22","v":0},{"$f":"cei!CD22","v":0},{"$f":"cei!CE22","v":0},{"$f":"cei!CF22","v":0},{"$f":"cei!CG22","v":0},{"$f":"cei!CH22","v":0},{"$f":"cei!CI22","v":0},{"$f":"cei!CJ22","v":0},{"$f":"cei!CK22","v":0},{"$f":"cei!CL22","v":0},{"$f":"cei!CM22","v":0},{"$f":"cei!CN22","v":0},{"$f":"cei!CO22","v":0},{"$f":"cei!CP22","v":0},{"$f":"cei!CQ22","v":0},{"$f":"cei!CR22","v":0},{"$f":"cei!CS22","v":0},{"$f":"cei!CT22","v":0},{"$f":"cei!CU22","v":0},{"$f":"cei!CV22","v":0},{"$f":"cei!CW22","v":0},{"$f":"cei!CX22","v":0},{"$f":"cei!CY22","v":0},{"$f":"cei!CZ22","v":0},{"$f":"cei!DA22","v":0},0]
["NPV (incl. other costs/benefits)","(£,2014)",{"$f":"C74-C76+C78","v":0},{"$f":"D74-D76+D78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB74-BB76+BB78","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL74-BL76+BL78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Traded?",{"$f":"initial_inputs!R9","v":false}]
["Non-traded?",{"$f":"initial_inputs!R13","v":true}]
["Total?",{"$f":"initial_inputs!S9","v":false}]
["Electricity?",{"$f":"addt_assm!G8","v":"Yes"}]
["Gas (used by EU ETS installations)?",{"$f":"addt_assm!G9","v":"No"}]
["Coal (used by EU ETS installations)?",{"$f":"addt_assm!G10","v":"No"}]
[]
["Gas?",{"$f":"addt_assm!G12","v":"No"}]
["Coal?",{"$f":"addt_assm!G13","v":"No"}]
["Fuel oil/heating oil?",{"$f":"addt_assm!G14","v":"No"}]
["Road transport (petrol and DERV)?",{"$f":"addt_assm!G15","v":"No"}]
[]
[]
["Appraisal start year",{"$f":"initial_inputs!F19","v":2014}]
["Appraisal end year",{"$f":"initial_inputs!F22","v":2015}]

{"sheet":"changes_in_energy","index":3,"n_rows":135,"n_cols":103,"rows_kept":135,"cut":false,"hidden":false,"merged":[[78,0,78,1],[86,0,86,1],[10,0,10,1],[9,0,9,1],[44,0,44,1],[45,0,45,1],[56,0,56,1],[67,0,67,1],[21,0,21,1],[32,0,32,1]]}
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
["TRADED"]
["Electricity",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Net Change - Domestic","(GWh)"]
["Net Change - Commercial","(GWh)"]
["Net Change - Industrial","(GWh)"]
["Direct Rebound - Domestic","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Domestic","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NON-TRADED"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"initial_inputs!C9","v":"Electricity"},{"$f":"initial_inputs!Q9","v":true}]
[{"$f":"initial_inputs!C10","v":"Gas (used by UK ETS installations)"},{"$f":"initial_inputs!Q10","v":false}]
[{"$f":"initial_inputs!C11","v":"Coal (used by UK ETS installations)"},{"$f":"initial_inputs!Q11","v":false}]
[]
[{"$f":"initial_inputs!C13","v":"Gas"},{"$f":"initial_inputs!Q13","v":false}]
[{"$f":"initial_inputs!C14","v":"Coal"},{"$f":"initial_inputs!Q14","v":false}]
[{"$f":"initial_inputs!C15","v":"Hydrocarbon oils"},{"$f":"initial_inputs!Q15","v":false}]
[{"$f":"initial_inputs!C16","v":"Road transport (petrol and DERV)"},{"$f":"initial_inputs!Q16","v":false}]
[{"$f":"initial_inputs!C17","v":"Biomass"},{"$f":"initial_inputs!Q17","v":false}]
[]
["Appraisal start year",{"$f":"initial_inputs!F19","v":2014}]
["Appraisal end year",{"$f":"initial_inputs!F22","v":2015}]
[]
["Rebound Hidden",false]

{"sheet":"addt_assm","index":4,"n_rows":58,"n_cols":103,"rows_kept":58,"cut":false,"hidden":false,"merged":[[14,3,14,5],[12,3,12,5],[7,3,7,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[13,3,13,5]]}
["Yes"]
[]
[]
[]
[]
[]
["1. Is there a change in final energy demand?"]
[null,null,"TRADED","Electricity",null,null,{"$f":"IF(initial_inputs!Q9=TRUE,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,"Gas (used by EU ETS installations)",null,null,{"$f":"IF(initial_inputs!Q10=TRUE,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"Coal (used by EU ETS installations)",null,null,{"$f":"IF(initial_inputs!Q11=TRUE,\"Yes\",\"No\")","v":"No"}]
[]
[null,null,"NON-TRADED","Gas",null,null,{"$f":"IF(initial_inputs!Q13=TRUE,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"Coal",null,null,{"$f":"IF(initial_inputs!Q14=TRUE,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"Hydrocarbon oils",null,null,{"$f":"IF(initial_inputs!Q15=TRUE,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"Road transport",null,null,{"$f":"IF(initial_inputs!Q16=TRUE,\"Yes\",\"No\")","v":"No"}]
[]
[]
["1. What is the discount rate?",null,3.5000000000000003E-2," for the first 30 years (from the base year)"]
[null,null,0.03," for the period 31 to 75 years (from the base year)"]
[null,null,2.5000000000000001E-2," for the period more than 75 years (from the base year)"]
[]
["3.  What is the split between urban and rural populations (to calculate air quality impacts for domestic heat)?"]
[]
[null,null,81," % in URBAN areas",null,{"$f":"IF(C24+C25=100,\"  SPLIT ADDS UP TO 100%\",\"% SPLIT DOES NOT ADD UP TO 100%\")","v":"  SPLIT ADDS UP TO 100%"}]
[null,null,19," % in RURAL areas"]
[]
[]
["2. What are the proportions of fuel used by different road transport vehicle types?"]
[]
["Vehicle type - petrol",null,"% split"]
[]
["LGV","%",1.8313796252729917,{"$f":"IF(C32+C33=100,\"  SPLIT ADDS UP TO 100%\",\"  % SPLIT DOES NOT ADD UP TO 100%\")","v":"  SPLIT ADDS UP TO 100%"}]
["Car","%",98.168620374726999]
[]
[]
["Vehicle type - DERV",null,"% split"]
[]
["LGV","%",23,{"$f":"IF(C38+C39+C40+C41=100,\"  SPLIT ADDS UP TO 100%\",\"  % SPLIT DOES NOT ADD UP TO 100%\")","v":"  SPLIT ADDS UP TO 100%"}]
["Car","%",38.9]
["Rigid HGV","%",16.5]
["Articulated HGV","%",21.6]
["NB: default proportions provided by the Department for Transport based on 2012 petroleum consumption statistics"]
[]
["% split by year"]
[]
["Vehicle type - petrol",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["LGV","%",{"$f":"$C$32","v":1.8313796252729917},{"$f":"$C$32","v":1.8313796252729917},1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,{"$f":"$C$32","v":1.8313796252729917},1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917,1.8313796252729917]
["Car","%",{"$f":"$C$33","v":98.168620374726999},{"$f":"$C$33","v":98.168620374726999},98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,{"$f":"$C$33","v":98.168620374726999},98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999,98.168620374726999]
[null,null,{"$f":"IF(C48+C49=100,\"\",\"!\")","v":""},{"$f":"IF(D48+D49=100,\"\",\"!\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB48+BB49=100,\"\",\"!\")","v":""},"","","","","","","","","",{"$f":"IF(BL48+BL49=100,\"\",\"!\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Vehicle type - DERV",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["LGV","%",{"$f":"$C$38","v":23},{"$f":"$C$38","v":23},23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,{"$f":"$C$38","v":23},23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23]
["Car","%",{"$f":"$C$39","v":38.9},{"$f":"$C$39","v":38.9},38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,{"$f":"$C$39","v":38.9},38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9,38.9]
["Rigid HGV","%",{"$f":"$C$40","v":16.5},{"$f":"$C$40","v":16.5},16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,{"$f":"$C$40","v":16.5},16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5]
["Articulated HGV","%",{"$f":"$C$41","v":21.6},{"$f":"$C$41","v":21.6},21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,{"$f":"$C$41","v":21.6},21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6,21.6]
[null,null,{"$f":"IF(SUM(C54:C57)=100,\"\",\"!\")","v":""},{"$f":"IF(SUM(D54:D57)=100,\"\",\"!\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"outputs","index":5,"n_rows":63,"n_cols":13,"rows_kept":63,"cut":false,"hidden":false,"merged":[[51,2,51,3],[60,2,60,3],[44,0,44,1],[45,0,45,1],[46,0,46,1],[57,2,57,3],[52,2,52,3],[57,0,57,1],[56,2,56,3],[54,2,54,3],[46,2,46,3],[48,2,48,3],[52,0,52,1],[51,0,51,1],[48,0,48,1],[62,0,62,1],[62,2,62,3],[61,2,61,3],[53,0,53,1],[55,2,55,3],[53,2,53,3],[54,0,54,1],[55,0,55,1],[42,2,42,3],[20,0,20,1],[42,0,42,1],[43,2,43,3],[36,2,36,3],[39,0,39,1],[35,2,35,3],[36,0,36,1],[39,2,39,3],[43,0,43,1],[27,0,27,1],[38,0,38,1],[35,8,35,10],[38,2,38,3],[37,2,37,3],[12,0,12,1],[13,0,13,1],[14,0,14,1],[25,0,25,1],[25,2,25,3],[16,0,16,1],[19,0,19,1],[20,2,20,3],[22,0,22,1],[22,2,22,3],[22,5,22,6],[27,5,27,6],[36,5,36,7],[48,5,48,10],[47,5,47,10],[12,2,12,3],[13,2,13,3],[14,2,14,3],[16,2,16,3],[27,2,27,3],[44,2,44,3],[19,2,19,3],[14,5,14,6],[16,5,16,6],[45,2,45,3],[47,2,47,3],[38,5,38,7],[39,5,39,7],[44,5,44,10]]}
[]
[]
[]
[]
[]
[]
[{"$f":"IF(initial_inputs!F26=\"\",\"\",initial_inputs!F26)","v":""}]
[]
[]
["Results Summary",null,null,null,null,null,"Energy price scenario:",{"$f":"sens_analysis!F8","v":"Central"}]
["(£,2022)",null,null,null,null,null,"Carbon price scenario:",{"$f":"sens_analysis!F10","v":"Central"}]
[null,null,null,null,null,null,"Base year:",{"$f":"initial_inputs!F29","v":2014}]
["Net change in energy use",null,{"$f":"C45+C54","v":0},null,null,null,null,null,null,"This allows you to calculate the Cost-Effectiveness Indicator"]
["Net change in emissions",null,{"$f":"C46+C55","v":0}]
["Net air quality impact",null,{"$f":"C47+C56","v":0},null,null,"Appraisal period (years):",null,{"$f":"(initial_inputs!F22-initial_inputs!F19)+1","v":2}]
[]
["NPV (Net Present Value)",null,{"$f":"SUM(C13:C15)","v":0},null,"→","Annualised NPV",null,{"$f":"C17/discount_factors!B14","v":0}]
[]
[]
["Total other costs (including policy costs)",null,{"$f":"cei!DB17","v":0},null,null,null,null,null,null,"You can test for sensitivities in energy and carbon prices here"]
["Total other benefits",null,{"$f":"cei!DB22","v":0}]
[]
["NPV inc. other costs/benefits",null,{"$f":"C17-C20+C21","v":0},null,"→","Annualised NPV",null,{"$f":"C23/discount_factors!B14","v":0}]
[]
[]
["Change in cost of meeting renewables targets",null,{"$f":"C63","v":0}]
[]
["NPV inc. Renewables costs",null,{"$f":"C23+C26","v":0},null,"→","Annualised NPV",null,{"$f":"C28/discount_factors!B14","v":0}]
[null,null,null,null,null,null,null,null,null,"You can use this tool to create customised tables from"]
[null,null,null,null,null,null,null,null,null,"this spreadsheet to input directly into Impact Assessments."]
[]
[]
[]
["Other Major Outputs",null,null,null,null,"Carbon Budgets"]
[]
["CHANGES IN CO2e EMISSIONS",null,null,null,null,"UK GHG EMISSIONS",null,null,"(Mt CO2e)"]
["(minus indicates an emissions saving)",null,"Total appraisal period",null,null,"(minus is a reduction in emissions)",null,null,"2008-2012","2013-2017","2018-2022","2023-2027","2028-2032"]
[null,null,"(Mt CO2e)"]
["Net emissions CO2e in the traded sector",null,{"$f":"(TS_CO2!B47)/1000000","v":0},null,null,"Net change in CO2e (traded)",null,null,{"$f":"SUM(TS_CO2!K44:O44)/1000000","v":0},{"$f":"SUM(TS_CO2!P44:T44)/1000000","v":0},{"$f":"SUM(TS_CO2!U44:Y44)/1000000","v":0},{"$f":"SUM(TS_CO2!Z44:AD44)/1000000","v":0},{"$f":"SUM(TS_CO2!AE44:AI44)/1000000","v":0}]
["Net emissions CO2e in the non-traded sector",null,{"$f":"(NTS_CO2!B56)/1000000","v":0},null,null,"Net change in CO2e (non-traded)",null,null,{"$f":"SUM(NTS_CO2!K53:O53)/1000000","v":0},{"$f":"SUM(NTS_CO2!P53:T53)/1000000","v":0},{"$f":"SUM(NTS_CO2!U53:Y53)/1000000","v":0},{"$f":"SUM(NTS_CO2!Z53:AD53)/1000000","v":0},{"$f":"SUM(NTS_CO2!AE53:AI53)/1000000","v":0}]
[]
[]
["TRADED SECTOR (UK ETS)",null,{"$f":"CONCATENATE(\"(£ 2021, PV \",initial_inputs!$F$29,\")\")","v":"(£ 2021, PV 2014)"},{"$f":"CONCATENATE(\"(£ \",initial_inputs!$F$29,\")\")","v":"(£ 2014)"}]
[null,null,"minus indicates a cost"]
["Net change in energy use",null,{"$f":"-energy_summary!F14","v":0}]
["Net change in emissions",null,{"$f":"-'TS_£CO2'!B12","v":0},null,"Valued at the carbon value "]
["Net air quality impact",null,{"$f":"-TS_air_quality!B17","v":0},null,"Valued using the same activity cost estimate in both sectors"]
[]
["TOTAL",null,{"$f":"SUM(C45:D47)","v":0}]
[]
[]
["NON-TRADED SECTOR",null,{"$f":"CONCATENATE(\"(£ 2021, PV \",initial_inputs!$F$29,\")\")","v":"(£ 2021, PV 2014)"},{"$f":"CONCATENATE(\"(£ \",initial_inputs!$F$29,\")\")","v":"(£ 2014)"}]
[null,null,"minus indicates a cost"]
["Net change in energy use",null,{"$f":"-energy_summary!F15","v":0}]
["Net change in emissions",null,{"$f":"-'NTS_£CO2'!B12","v":0},null,"Valued at the carbon value"]
["Net air quality impact",null,{"$f":"-NTS_air_quality!B39","v":0},null,"Valued using the same activity cost estimate in both sectors"]
[]
["TOTAL",null,{"$f":"SUM(C54:D56)","v":0}]
[]
[]
["RENEWABLES IMPACT",null,"(£ 2009, PV)"]
[null,null,"minus indicates a cost"]
["Change in cost of meeting renewables targets",null,{"$f":"-renewables_summary!E18","v":0}]

{"sheet":"cei","index":6,"n_rows":78,"n_cols":106,"rows_kept":78,"cut":false,"hidden":false,"merged":[[54,0,54,2],[37,0,37,2],[42,0,42,2],[36,0,36,2],[35,0,35,2],[49,0,49,2],[52,0,52,2],[15,0,15,2],[16,0,16,2],[20,0,20,2],[21,0,21,2],[24,0,24,2],[19,0,19,2],[30,4,30,5],[39,0,39,2],[40,0,40,2],[51,0,51,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,"TOTAL"]
[]
["Other costs (undiscounted)",null,null,"(£, 2022)"]
["Other costs (discounted)",null,null,"(£, 2022)",{"$f":"E16*discount_factors!B7","v":0},{"$f":"F16*discount_factors!C7","v":0},{"$f":"G16*discount_factors!D7","v":0},{"$f":"H16*discount_factors!E7","v":0},{"$f":"I16*discount_factors!F7","v":0},{"$f":"J16*discount_factors!G7","v":0},{"$f":"K16*discount_factors!H7","v":0},{"$f":"L16*discount_factors!I7","v":0},{"$f":"M16*discount_factors!J7","v":0},{"$f":"N16*discount_factors!K7","v":0},{"$f":"O16*discount_factors!L7","v":0},{"$f":"P16*discount_factors!M7","v":0},{"$f":"Q16*discount_factors!N7","v":0},{"$f":"R16*discount_factors!O7","v":0},{"$f":"S16*discount_factors!P7","v":0},{"$f":"T16*discount_factors!Q7","v":0},{"$f":"U16*discount_factors!R7","v":0},{"$f":"V16*discount_factors!S7","v":0},{"$f":"W16*discount_factors!T7","v":0},{"$f":"X16*discount_factors!U7","v":0},{"$f":"Y16*discount_factors!V7","v":0},{"$f":"Z16*discount_factors!W7","v":0},{"$f":"AA16*discount_factors!X7","v":0},{"$f":"AB16*discount_factors!Y7","v":0},{"$f":"AC16*discount_factors!Z7","v":0},{"$f":"AD16*discount_factors!AA7","v":0},{"$f":"AE16*discount_factors!AB7","v":0},{"$f":"AF16*discount_factors!AC7","v":0},{"$f":"AG16*discount_factors!AD7","v":0},{"$f":"AH16*discount_factors!AE7","v":0},{"$f":"AI16*discount_factors!AF7","v":0},{"$f":"AJ16*discount_factors!AG7","v":0},{"$f":"AK16*discount_factors!AH7","v":0},{"$f":"AL16*discount_factors!AI7","v":0},{"$f":"AM16*discount_factors!AJ7","v":0},{"$f":"AN16*discount_factors!AK7","v":0},{"$f":"AO16*discount_factors!AL7","v":0},{"$f":"AP16*discount_factors!AM7","v":0},{"$f":"AQ16*discount_factors!AN7","v":0},{"$f":"AR16*discount_factors!AO7","v":0},{"$f":"AS16*discount_factors!AP7","v":0},{"$f":"AT16*discount_factors!AQ7","v":0},{"$f":"AU16*discount_factors!AR7","v":0},{"$f":"AV16*discount_factors!AS7","v":0},{"$f":"AW16*discount_factors!AT7","v":0},{"$f":"AX16*discount_factors!AU7","v":0},{"$f":"AY16*discount_factors!AV7","v":0},{"$f":"AZ16*discount_factors!AW7","v":0},{"$f":"BA16*discount_factors!AX7","v":0},{"$f":"BB16*discount_factors!AY7","v":0},{"$f":"BC16*discount_factors!AZ7","v":0},{"$f":"BD16*discount_factors!BA7","v":0},{"$f":"BE16*discount_factors!BB7","v":0},{"$f":"BF16*discount_factors!BC7","v":0},{"$f":"BG16*discount_factors!BD7","v":0},{"$f":"BH16*discount_factors!BE7","v":0},{"$f":"BI16*discount_factors!BF7","v":0},{"$f":"BJ16*discount_factors!BG7","v":0},{"$f":"BK16*discount_factors!BH7","v":0},{"$f":"BL16*discount_factors!BI7","v":0},{"$f":"BM16*discount_factors!BJ7","v":0},{"$f":"BN16*discount_factors!BK7","v":0},{"$f":"BO16*discount_factors!BL7","v":0},{"$f":"BP16*discount_factors!BM7","v":0},{"$f":"BQ16*discount_factors!BN7","v":0},{"$f":"BR16*discount_factors!BO7","v":0},{"$f":"BS16*discount_factors!BP7","v":0},{"$f":"BT16*discount_factors!BQ7","v":0},{"$f":"BU16*discount_factors!BR7","v":0},{"$f":"BV16*discount_factors!BS7","v":0},{"$f":"BW16*discount_factors!BT7","v":0},{"$f":"BX16*discount_factors!BU7","v":0},{"$f":"BY16*discount_factors!BV7","v":0},{"$f":"BZ16*discount_factors!BW7","v":0},{"$f":"CA16*discount_factors!BX7","v":0},{"$f":"CB16*discount_factors!BY7","v":0},{"$f":"CC16*discount_factors!BZ7","v":0},{"$f":"CD16*discount_factors!CA7","v":0},{"$f":"CE16*discount_factors!CB7","v":0},{"$f":"CF16*discount_factors!CC7","v":0},{"$f":"CG16*discount_factors!CD7","v":0},{"$f":"CH16*discount_factors!CE7","v":0},{"$f":"CI16*discount_factors!CF7","v":0},{"$f":"CJ16*discount_factors!CG7","v":0},{"$f":"CK16*discount_factors!CH7","v":0},{"$f":"CL16*discount_factors!CI7","v":0},{"$f":"CM16*discount_factors!CJ7","v":0},{"$f":"CN16*discount_factors!CK7","v":0},{"$f":"CO16*discount_factors!CL7","v":0},{"$f":"CP16*discount_factors!CM7","v":0},{"$f":"CQ16*discount_factors!CN7","v":0},{"$f":"CR16*discount_factors!CO7","v":0},{"$f":"CS16*discount_factors!CP7","v":0},{"$f":"CT16*discount_factors!CQ7","v":0},{"$f":"CU16*discount_factors!CR7","v":0},{"$f":"CV16*discount_factors!CS7","v":0},{"$f":"CW16*discount_factors!CT7","v":0},{"$f":"CX16*discount_factors!CU7","v":0},{"$f":"CY16*discount_factors!CV7","v":0},{"$f":"CZ16*discount_factors!CW7","v":0},{"$f":"DA16*discount_factors!CX7","v":0},{"$f":"SUM(E17:DA17)","v":0}]
[null,null,null,"A positive figure here represents a real cost (i.e. a negative figure would be a real benefit)"]
[]
["Primary rebound effects (e.g. comfort taking, undiscounted)",null,null,"(£, 2022)",{"$f":"primary_rebound!C169","v":0},{"$f":"primary_rebound!D169","v":0},{"$f":"primary_rebound!E169","v":0},{"$f":"primary_rebound!F169","v":0},{"$f":"primary_rebound!G169","v":0},{"$f":"primary_rebound!H169","v":0},{"$f":"primary_rebound!I169","v":0},{"$f":"primary_rebound!J169","v":0},{"$f":"primary_rebound!K169","v":0},{"$f":"primary_rebound!L169","v":0},{"$f":"primary_rebound!M169","v":0},{"$f":"primary_rebound!N169","v":0},{"$f":"primary_rebound!O169","v":0},{"$f":"primary_rebound!P169","v":0},{"$f":"primary_rebound!Q169","v":0},{"$f":"primary_rebound!R169","v":0},{"$f":"primary_rebound!S169","v":0},{"$f":"primary_rebound!T169","v":0},{"$f":"primary_rebound!U169","v":0},{"$f":"primary_rebound!V169","v":0},{"$f":"primary_rebound!W169","v":0},{"$f":"primary_rebound!X169","v":0},{"$f":"primary_rebound!Y169","v":0},{"$f":"primary_rebound!Z169","v":0},{"$f":"primary_rebound!AA169","v":0},{"$f":"primary_rebound!AB169","v":0},{"$f":"primary_rebound!AC169","v":0},{"$f":"primary_rebound!AD169","v":0},{"$f":"primary_rebound!AE169","v":0},{"$f":"primary_rebound!AF169","v":0},{"$f":"primary_rebound!AG169","v":0},{"$f":"primary_rebound!AH169","v":0},{"$f":"primary_rebound!AI169","v":0},{"$f":"primary_rebound!AJ169","v":0},{"$f":"primary_rebound!AK169","v":0},{"$f":"primary_rebound!AL169","v":0},{"$f":"primary_rebound!AM169","v":0},{"$f":"primary_rebound!AN169","v":0},{"$f":"primary_rebound!AO169","v":0},{"$f":"primary_rebound!AP169","v":0},{"$f":"primary_rebound!AQ169","v":0},{"$f":"primary_rebound!AR169","v":0},{"$f":"primary_rebound!AS169","v":0},{"$f":"primary_rebound!AT169","v":0},{"$f":"primary_rebound!AU169","v":0},{"$f":"primary_rebound!AV169","v":0},{"$f":"primary_rebound!AW169","v":0},{"$f":"primary_rebound!AX169","v":0},{"$f":"primary_rebound!AY169","v":0},{"$f":"primary_rebound!AZ169","v":0},{"$f":"primary_rebound!BA169","v":0},{"$f":"primary_rebound!BB169","v":0},{"$f":"primary_rebound!BC169","v":0},{"$f":"primary_rebound!BD169","v":0},{"$f":"primary_rebound!BE169","v":0},{"$f":"primary_rebound!BF169","v":0},{"$f":"primary_rebound!BG169","v":0},{"$f":"primary_rebound!BH169","v":0},{"$f":"primary_rebound!BI169","v":0},{"$f":"primary_rebound!BJ169","v":0},{"$f":"primary_rebound!BK169","v":0},{"$f":"primary_rebound!BL169","v":0},{"$f":"primary_rebound!BM169","v":0},{"$f":"primary_rebound!BN169","v":0},{"$f":"primary_rebound!BO169","v":0},{"$f":"primary_rebound!BP169","v":0},{"$f":"primary_rebound!BQ169","v":0},{"$f":"primary_rebound!BR169","v":0},{"$f":"primary_rebound!BS169","v":0},{"$f":"primary_rebound!BT169","v":0},{"$f":"primary_rebound!BU169","v":0},{"$f":"primary_rebound!BV169","v":0},{"$f":"primary_rebound!BW169","v":0},{"$f":"primary_rebound!BX169","v":0},{"$f":"primary_rebound!BY169","v":0},{"$f":"primary_rebound!BZ169","v":0},{"$f":"primary_rebound!CA169","v":0},{"$f":"primary_rebound!CB169","v":0},{"$f":"primary_rebound!CC169","v":0},{"$f":"primary_rebound!CD169","v":0},{"$f":"primary_rebound!CE169","v":0},{"$f":"primary_rebound!CF169","v":0},{"$f":"primary_rebound!CG169","v":0},{"$f":"primary_rebound!CH169","v":0},{"$f":"primary_rebound!CI169","v":0},{"$f":"primary_rebound!CJ169","v":0},{"$f":"primary_rebound!CK169","v":0},{"$f":"primary_rebound!CL169","v":0},{"$f":"primary_rebound!CM169","v":0},{"$f":"primary_rebound!CN169","v":0},{"$f":"primary_rebound!CO169","v":0},{"$f":"primary_rebound!CP169","v":0},{"$f":"primary_rebound!CQ169","v":0},{"$f":"primary_rebound!CR169","v":0},{"$f":"primary_rebound!CS169","v":0},{"$f":"primary_rebound!CT169","v":0},{"$f":"primary_rebound!CU169","v":0},{"$f":"primary_rebound!CV169","v":0},{"$f":"primary_rebound!CW169","v":0},{"$f":"primary_rebound!CX169","v":0},{"$f":"primary_rebound!CY169","v":0}]
["Other benefits (undiscounted)",null,null,"(£, 2022)"]
["Total other benefits (discounted)",null,null,"(£, 2022)",{"$f":"(E20+E21)*discount_factors!B7","v":0},{"$f":"(F20+F21)*discount_factors!C7","v":0},{"$f":"(G20+G21)*discount_factors!D7","v":0},{"$f":"(H20+H21)*discount_factors!E7","v":0},{"$f":"(I20+I21)*discount_factors!F7","v":0},{"$f":"(J20+J21)*discount_factors!G7","v":0},{"$f":"(K20+K21)*discount_factors!H7","v":0},{"$f":"(L20+L21)*discount_factors!I7","v":0},{"$f":"(M20+M21)*discount_factors!J7","v":0},{"$f":"(N20+N21)*discount_factors!K7","v":0},{"$f":"(O20+O21)*discount_factors!L7","v":0},{"$f":"(P20+P21)*discount_factors!M7","v":0},{"$f":"(Q20+Q21)*discount_factors!N7","v":0},{"$f":"(R20+R21)*discount_factors!O7","v":0},{"$f":"(S20+S21)*discount_factors!P7","v":0},{"$f":"(T20+T21)*discount_factors!Q7","v":0},{"$f":"(U20+U21)*discount_factors!R7","v":0},{"$f":"(V20+V21)*discount_factors!S7","v":0},{"$f":"(W20+W21)*discount_factors!T7","v":0},{"$f":"(X20+X21)*discount_factors!U7","v":0},{"$f":"(Y20+Y21)*discount_factors!V7","v":0},{"$f":"(Z20+Z21)*discount_factors!W7","v":0},{"$f":"(AA20+AA21)*discount_factors!X7","v":0},{"$f":"(AB20+AB21)*discount_factors!Y7","v":0},{"$f":"(AC20+AC21)*discount_factors!Z7","v":0},{"$f":"(AD20+AD21)*discount_factors!AA7","v":0},{"$f":"(AE20+AE21)*discount_factors!AB7","v":0},{"$f":"(AF20+AF21)*discount_factors!AC7","v":0},{"$f":"(AG20+AG21)*discount_factors!AD7","v":0},{"$f":"(AH20+AH21)*discount_factors!AE7","v":0},{"$f":"(AI20+AI21)*discount_factors!AF7","v":0},{"$f":"(AJ20+AJ21)*discount_factors!AG7","v":0},{"$f":"(AK20+AK21)*discount_factors!AH7","v":0},{"$f":"(AL20+AL21)*discount_factors!AI7","v":0},{"$f":"(AM20+AM21)*discount_factors!AJ7","v":0},{"$f":"(AN20+AN21)*discount_factors!AK7","v":0},{"$f":"(AO20+AO21)*discount_factors!AL7","v":0},{"$f":"(AP20+AP21)*discount_factors!AM7","v":0},{"$f":"(AQ20+AQ21)*discount_factors!AN7","v":0},{"$f":"(AR20+AR21)*discount_factors!AO7","v":0},{"$f":"(AS20+AS21)*discount_factors!AP7","v":0},{"$f":"(AT20+AT21)*discount_factors!AQ7","v":0},{"$f":"(AU20+AU21)*discount_factors!AR7","v":0},{"$f":"(AV20+AV21)*discount_factors!AS7","v":0},{"$f":"(AW20+AW21)*discount_factors!AT7","v":0},{"$f":"(AX20+AX21)*discount_factors!AU7","v":0},{"$f":"(AY20+AY21)*discount_factors!AV7","v":0},{"$f":"(AZ20+AZ21)*discount_factors!AW7","v":0},{"$f":"(BA20+BA21)*discount_factors!AX7","v":0},{"$f":"(BB20+BB21)*discount_factors!AY7","v":0},{"$f":"(BC20+BC21)*discount_factors!AZ7","v":0},{"$f":"(BD20+BD21)*discount_factors!BA7","v":0},{"$f":"(BE20+BE21)*discount_factors!BB7","v":0},{"$f":"(BF20+BF21)*discount_factors!BC7","v":0},{"$f":"(BG20+BG21)*discount_factors!BD7","v":0},{"$f":"(BH20+BH21)*discount_factors!BE7","v":0},{"$f":"(BI20+BI21)*discount_factors!BF7","v":0},{"$f":"(BJ20+BJ21)*discount_factors!BG7","v":0},{"$f":"(BK20+BK21)*discount_factors!BH7","v":0},{"$f":"(BL20+BL21)*discount_factors!BI7","v":0},{"$f":"(BM20+BM21)*discount_factors!BJ7","v":0},{"$f":"(BN20+BN21)*discount_factors!BK7","v":0},{"$f":"(BO20+BO21)*discount_factors!BL7","v":0},{"$f":"(BP20+BP21)*discount_factors!BM7","v":0},{"$f":"(BQ20+BQ21)*discount_factors!BN7","v":0},{"$f":"(BR20+BR21)*discount_factors!BO7","v":0},{"$f":"(BS20+BS21)*discount_factors!BP7","v":0},{"$f":"(BT20+BT21)*discount_factors!BQ7","v":0},{"$f":"(BU20+BU21)*discount_factors!BR7","v":0},{"$f":"(BV20+BV21)*discount_factors!BS7","v":0},{"$f":"(BW20+BW21)*discount_factors!BT7","v":0},{"$f":"(BX20+BX21)*discount_factors!BU7","v":0},{"$f":"(BY20+BY21)*discount_factors!BV7","v":0},{"$f":"(BZ20+BZ21)*discount_factors!BW7","v":0},{"$f":"(CA20+CA21)*discount_factors!BX7","v":0},{"$f":"(CB20+CB21)*discount_factors!BY7","v":0},{"$f":"(CC20+CC21)*discount_factors!BZ7","v":0},{"$f":"(CD20+CD21)*discount_factors!CA7","v":0},{"$f":"(CE20+CE21)*discount_factors!CB7","v":0},{"$f":"(CF20+CF21)*discount_factors!CC7","v":0},{"$f":"(CG20+CG21)*discount_factors!CD7","v":0},{"$f":"(CH20+CH21)*discount_factors!CE7","v":0},{"$f":"(CI20+CI21)*discount_factors!CF7","v":0},{"$f":"(CJ20+CJ21)*discount_factors!CG7","v":0},{"$f":"(CK20+CK21)*discount_factors!CH7","v":0},{"$f":"(CL20+CL21)*discount_factors!CI7","v":0},{"$f":"(CM20+CM21)*discount_factors!CJ7","v":0},{"$f":"(CN20+CN21)*discount_factors!CK7","v":0},{"$f":"(CO20+CO21)*discount_factors!CL7","v":0},{"$f":"(CP20+CP21)*discount_factors!CM7","v":0},{"$f":"(CQ20+CQ21)*discount_factors!CN7","v":0},{"$f":"(CR20+CR21)*discount_factors!CO7","v":0},{"$f":"(CS20+CS21)*discount_factors!CP7","v":0},{"$f":"(CT20+CT21)*discount_factors!CQ7","v":0},{"$f":"(CU20+CU21)*discount_factors!CR7","v":0},{"$f":"(CV20+CV21)*discount_factors!CS7","v":0},{"$f":"(CW20+CW21)*discount_factors!CT7","v":0},{"$f":"(CX20+CX21)*discount_factors!CU7","v":0},{"$f":"(CY20+CY21)*discount_factors!CV7","v":0},{"$f":"(CZ20+CZ21)*discount_factors!CW7","v":0},{"$f":"(DA20+DA21)*discount_factors!CX7","v":0},{"$f":"SUM(E22:DA22)","v":0}]
[null,null,null,"A positive figure here represents a real benefit (i.e. a negative figure would be a real cost)"]
[]
["Traded sector energy use",null,null,"(£, 2022)",{"$f":"-TS_energy!C53","v":0},{"$f":"-TS_energy!D53","v":0},{"$f":"-TS_energy!E53","v":0},{"$f":"-TS_energy!F53","v":0},{"$f":"-TS_energy!G53","v":0},{"$f":"-TS_energy!H53","v":0},{"$f":"-TS_energy!I53","v":0},{"$f":"-TS_energy!J53","v":0},{"$f":"-TS_energy!K53","v":0},{"$f":"-TS_energy!L53","v":0},{"$f":"-TS_energy!M53","v":0},{"$f":"-TS_energy!N53","v":0},{"$f":"-TS_energy!O53","v":0},{"$f":"-TS_energy!P53","v":0},{"$f":"-TS_energy!Q53","v":0},{"$f":"-TS_energy!R53","v":0},{"$f":"-TS_energy!S53","v":0},{"$f":"-TS_energy!T53","v":0},{"$f":"-TS_energy!U53","v":0},{"$f":"-TS_energy!V53","v":0},{"$f":"-TS_energy!W53","v":0},{"$f":"-TS_energy!X53","v":0},{"$f":"-TS_energy!Y53","v":0},{"$f":"-TS_energy!Z53","v":0},{"$f":"-TS_energy!AA53","v":0},{"$f":"-TS_energy!AB53","v":0},{"$f":"-TS_energy!AC53","v":0},{"$f":"-TS_energy!AD53","v":0},{"$f":"-TS_energy!AE53","v":0},{"$f":"-TS_energy!AF53","v":0},{"$f":"-TS_energy!AG53","v":0},{"$f":"-TS_energy!AH53","v":0},{"$f":"-TS_energy!AI53","v":0},{"$f":"-TS_energy!AJ53","v":0},{"$f":"-TS_energy!AK53","v":0},{"$f":"-TS_energy!AL53","v":0},{"$f":"-TS_energy!AM53","v":0},{"$f":"-TS_energy!AN53","v":0},{"$f":"-TS_energy!AO53","v":0},{"$f":"-TS_energy!AP53","v":0},{"$f":"-TS_energy!AQ53","v":0},{"$f":"-TS_energy!AR53","v":0},{"$f":"-TS_energy!AS53","v":0},{"$f":"-TS_energy!AT53","v":0},{"$f":"-TS_energy!AU53","v":0},{"$f":"-TS_energy!AV53","v":0},{"$f":"-TS_energy!AW53","v":0},{"$f":"-TS_energy!AX53","v":0},{"$f":"-TS_energy!AY53","v":0},{"$f":"-TS_energy!AZ53","v":0},{"$f":"-TS_energy!BA53","v":0},{"$f":"-TS_energy!BB53","v":0},{"$f":"-TS_energy!BC53","v":0},{"$f":"-TS_energy!BD53","v":0},{"$f":"-TS_energy!BE53","v":0},{"$f":"-TS_energy!BF53","v":0},{"$f":"-TS_energy!BG53","v":0},{"$f":"-TS_energy!BH53","v":0},{"$f":"-TS_energy!BI53","v":0},{"$f":"-TS_energy!BJ53","v":0},{"$f":"-TS_energy!BK53","v":0},{"$f":"-TS_energy!BL53","v":0},{"$f":"-TS_energy!BM53","v":0},{"$f":"-TS_energy!BN53","v":0},{"$f":"-TS_energy!BO53","v":0},{"$f":"-TS_energy!BP53","v":0},{"$f":"-TS_energy!BQ53","v":0},{"$f":"-TS_energy!BR53","v":0},{"$f":"-TS_energy!BS53","v":0},{"$f":"-TS_energy!BT53","v":0},{"$f":"-TS_energy!BU53","v":0},{"$f":"-TS_energy!BV53","v":0},{"$f":"-TS_energy!BW53","v":0},{"$f":"-TS_energy!BX53","v":0},{"$f":"-TS_energy!BY53","v":0},{"$f":"-TS_energy!BZ53","v":0},{"$f":"-TS_energy!CA53","v":0},{"$f":"-TS_energy!CB53","v":0},{"$f":"-TS_energy!CC53","v":0},{"$f":"-TS_energy!CD53","v":0},{"$f":"-TS_energy!CE53","v":0},{"$f":"-TS_energy!CF53","v":0},{"$f":"-TS_energy!CG53","v":0},{"$f":"-TS_energy!CH53","v":0},{"$f":"-TS_energy!CI53","v":0},{"$f":"-TS_energy!CJ53","v":0},{"$f":"-TS_energy!CK53","v":0},{"$f":"-TS_energy!CL53","v":0},{"$f":"-TS_energy!CM53","v":0},{"$f":"-TS_energy!CN53","v":0},{"$f":"-TS_energy!CO53","v":0},{"$f":"-TS_energy!CP53","v":0},{"$f":"-TS_energy!CQ53","v":0},{"$f":"-TS_energy!CR53","v":0},{"$f":"-TS_energy!CS53","v":0},{"$f":"-TS_energy!CT53","v":0},{"$f":"-TS_energy!CU53","v":0},{"$f":"-TS_energy!CV53","v":0},{"$f":"-TS_energy!CW53","v":0},{"$f":"-TS_energy!CX53","v":0},{"$f":"-TS_energy!CY53","v":0},{"$f":"SUM(E25:DA25)","v":0}]
["Non-traded sector energy use",null,null,"(£, 2022)",{"$f":"-NTS_energy!C65","v":0},{"$f":"-NTS_energy!D65","v":0},{"$f":"-NTS_energy!E65","v":0},{"$f":"-NTS_energy!F65","v":0},{"$f":"-NTS_energy!G65","v":0},{"$f":"-NTS_energy!H65","v":0},{"$f":"-NTS_energy!I65","v":0},{"$f":"-NTS_energy!J65","v":0},{"$f":"-NTS_energy!K65","v":0},{"$f":"-NTS_energy!L65","v":0},{"$f":"-NTS_energy!M65","v":0},{"$f":"-NTS_energy!N65","v":0},{"$f":"-NTS_energy!O65","v":0},{"$f":"-NTS_energy!P65","v":0},{"$f":"-NTS_energy!Q65","v":0},{"$f":"-NTS_energy!R65","v":0},{"$f":"-NTS_energy!S65","v":0},{"$f":"-NTS_energy!T65","v":0},{"$f":"-NTS_energy!U65","v":0},{"$f":"-NTS_energy!V65","v":0},{"$f":"-NTS_energy!W65","v":0},{"$f":"-NTS_energy!X65","v":0},{"$f":"-NTS_energy!Y65","v":0},{"$f":"-NTS_energy!Z65","v":0},{"$f":"-NTS_energy!AA65","v":0},{"$f":"-NTS_energy!AB65","v":0},{"$f":"-NTS_energy!AC65","v":0},{"$f":"-NTS_energy!AD65","v":0},{"$f":"-NTS_energy!AE65","v":0},{"$f":"-NTS_energy!AF65","v":0},{"$f":"-NTS_energy!AG65","v":0},{"$f":"-NTS_energy!AH65","v":0},{"$f":"-NTS_energy!AI65","v":0},{"$f":"-NTS_energy!AJ65","v":0},{"$f":"-NTS_energy!AK65","v":0},{"$f":"-NTS_energy!AL65","v":0},{"$f":"-NTS_energy!AM65","v":0},{"$f":"-NTS_energy!AN65","v":0},{"$f":"-NTS_energy!AO65","v":0},{"$f":"-NTS_energy!AP65","v":0},{"$f":"-NTS_energy!AQ65","v":0},{"$f":"-NTS_energy!AR65","v":0},{"$f":"-NTS_energy!AS65","v":0},{"$f":"-NTS_energy!AT65","v":0},{"$f":"-NTS_energy!AU65","v":0},{"$f":"-NTS_energy!AV65","v":0},{"$f":"-NTS_energy!AW65","v":0},{"$f":"-NTS_energy!AX65","v":0},{"$f":"-NTS_energy!AY65","v":0},{"$f":"-NTS_energy!AZ65","v":0},{"$f":"-NTS_energy!BA65","v":0},{"$f":"-NTS_energy!BB65","v":0},{"$f":"-NTS_energy!BC65","v":0},{"$f":"-NTS_energy!BD65","v":0},{"$f":"-NTS_energy!BE65","v":0},{"$f":"-NTS_energy!BF65","v":0},{"$f":"-NTS_energy!BG65","v":0},{"$f":"-NTS_energy!BH65","v":0},{"$f":"-NTS_energy!BI65","v":0},{"$f":"-NTS_energy!BJ65","v":0},{"$f":"-NTS_energy!BK65","v":0},{"$f":"-NTS_energy!BL65","v":0},{"$f":"-NTS_energy!BM65","v":0},{"$f":"-NTS_energy!BN65","v":0},{"$f":"-NTS_energy!BO65","v":0},{"$f":"-NTS_energy!BP65","v":0},{"$f":"-NTS_energy!BQ65","v":0},{"$f":"-NTS_energy!BR65","v":0},{"$f":"-NTS_energy!BS65","v":0},{"$f":"-NTS_energy!BT65","v":0},{"$f":"-NTS_energy!BU65","v":0},{"$f":"-NTS_energy!BV65","v":0},{"$f":"-NTS_energy!BW65","v":0},{"$f":"-NTS_energy!BX65","v":0},{"$f":"-NTS_energy!BY65","v":0},{"$f":"-NTS_energy!BZ65","v":0},{"$f":"-NTS_energy!CA65","v":0},{"$f":"-NTS_energy!CB65","v":0},{"$f":"-NTS_energy!CC65","v":0},{"$f":"-NTS_energy!CD65","v":0},{"$f":"-NTS_energy!CE65","v":0},{"$f":"-NTS_energy!CF65","v":0},{"$f":"-NTS_energy!CG65","v":0},{"$f":"-NTS_energy!CH65","v":0},{"$f":"-NTS_energy!CI65","v":0},{"$f":"-NTS_energy!CJ65","v":0},{"$f":"-NTS_energy!CK65","v":0},{"$f":"-NTS_energy!CL65","v":0},{"$f":"-NTS_energy!CM65","v":0},{"$f":"-NTS_energy!CN65","v":0},{"$f":"-NTS_energy!CO65","v":0},{"$f":"-NTS_energy!CP65","v":0},{"$f":"-NTS_energy!CQ65","v":0},{"$f":"-NTS_energy!CR65","v":0},{"$f":"-NTS_energy!CS65","v":0},{"$f":"-NTS_energy!CT65","v":0},{"$f":"-NTS_energy!CU65","v":0},{"$f":"-NTS_energy!CV65","v":0},{"$f":"-NTS_energy!CW65","v":0},{"$f":"-NTS_energy!CX65","v":0},{"$f":"-NTS_energy!CY65","v":0},0]
["Traded sector CO2e emissions",null,null,"(£, 2022)",{"$f":"-'TS_£CO2'!C9","v":0},{"$f":"-'TS_£CO2'!D9","v":0},{"$f":"-'TS_£CO2'!E9","v":0},{"$f":"-'TS_£CO2'!F9","v":0},{"$f":"-'TS_£CO2'!G9","v":0},{"$f":"-'TS_£CO2'!H9","v":0},{"$f":"-'TS_£CO2'!I9","v":0},{"$f":"-'TS_£CO2'!J9","v":0},{"$f":"-'TS_£CO2'!K9","v":0},{"$f":"-'TS_£CO2'!L9","v":0},{"$f":"-'TS_£CO2'!M9","v":0},{"$f":"-'TS_£CO2'!N9","v":0},{"$f":"-'TS_£CO2'!O9","v":0},{"$f":"-'TS_£CO2'!P9","v":0},{"$f":"-'TS_£CO2'!Q9","v":0},{"$f":"-'TS_£CO2'!R9","v":0},{"$f":"-'TS_£CO2'!S9","v":0},{"$f":"-'TS_£CO2'!T9","v":0},{"$f":"-'TS_£CO2'!U9","v":0},{"$f":"-'TS_£CO2'!V9","v":0},{"$f":"-'TS_£CO2'!W9","v":0},{"$f":"-'TS_£CO2'!X9","v":0},{"$f":"-'TS_£CO2'!Y9","v":0},{"$f":"-'TS_£CO2'!Z9","v":0},{"$f":"-'TS_£CO2'!AA9","v":0},{"$f":"-'TS_£CO2'!AB9","v":0},{"$f":"-'TS_£CO2'!AC9","v":0},{"$f":"-'TS_£CO2'!AD9","v":0},{"$f":"-'TS_£CO2'!AE9","v":0},{"$f":"-'TS_£CO2'!AF9","v":0},{"$f":"-'TS_£CO2'!AG9","v":0},{"$f":"-'TS_£CO2'!AH9","v":0},{"$f":"-'TS_£CO2'!AI9","v":0},{"$f":"-'TS_£CO2'!AJ9","v":0},{"$f":"-'TS_£CO2'!AK9","v":0},{"$f":"-'TS_£CO2'!AL9","v":0},{"$f":"-'TS_£CO2'!AM9","v":0},{"$f":"-'TS_£CO2'!AN9","v":0},{"$f":"-'TS_£CO2'!AO9","v":0},{"$f":"-'TS_£CO2'!AP9","v":0},{"$f":"-'TS_£CO2'!AQ9","v":0},{"$f":"-'TS_£CO2'!AR9","v":0},{"$f":"-'TS_£CO2'!AS9","v":0},{"$f":"-'TS_£CO2'!AT9","v":0},{"$f":"-'TS_£CO2'!AU9","v":0},{"$f":"-'TS_£CO2'!AV9","v":0},{"$f":"-'TS_£CO2'!AW9","v":0},{"$f":"-'TS_£CO2'!AX9","v":0},{"$f":"-'TS_£CO2'!AY9","v":0},{"$f":"-'TS_£CO2'!AZ9","v":0},{"$f":"-'TS_£CO2'!BA9","v":0},{"$f":"-'TS_£CO2'!BB9","v":0},{"$f":"-'TS_£CO2'!BC9","v":0},{"$f":"-'TS_£CO2'!BD9","v":0},{"$f":"-'TS_£CO2'!BE9","v":0},{"$f":"-'TS_£CO2'!BF9","v":0},{"$f":"-'TS_£CO2'!BG9","v":0},{"$f":"-'TS_£CO2'!BH9","v":0},{"$f":"-'TS_£CO2'!BI9","v":0},{"$f":"-'TS_£CO2'!BJ9","v":0},{"$f":"-'TS_£CO2'!BK9","v":0},{"$f":"-'TS_£CO2'!BL9","v":0},{"$f":"-'TS_£CO2'!BM9","v":0},{"$f":"-'TS_£CO2'!BN9","v":0},{"$f":"-'TS_£CO2'!BO9","v":0},{"$f":"-'TS_£CO2'!BP9","v":0},{"$f":"-'TS_£CO2'!BQ9","v":0},{"$f":"-'TS_£CO2'!BR9","v":0},{"$f":"-'TS_£CO2'!BS9","v":0},{"$f":"-'TS_£CO2'!BT9","v":0},{"$f":"-'TS_£CO2'!BU9","v":0},{"$f":"-'TS_£CO2'!BV9","v":0},{"$f":"-'TS_£CO2'!BW9","v":0},{"$f":"-'TS_£CO2'!BX9","v":0},{"$f":"-'TS_£CO2'!BY9","v":0},{"$f":"-'TS_£CO2'!BZ9","v":0},{"$f":"-'TS_£CO2'!CA9","v":0},{"$f":"-'TS_£CO2'!CB9","v":0},{"$f":"-'TS_£CO2'!CC9","v":0},{"$f":"-'TS_£CO2'!CD9","v":0},{"$f":"-'TS_£CO2'!CE9","v":0},{"$f":"-'TS_£CO2'!CF9","v":0},{"$f":"-'TS_£CO2'!CG9","v":0},{"$f":"-'TS_£CO2'!CH9","v":0},{"$f":"-'TS_£CO2'!CI9","v":0},{"$f":"-'TS_£CO2'!CJ9","v":0},{"$f":"-'TS_£CO2'!CK9","v":0},{"$f":"-'TS_£CO2'!CL9","v":0},{"$f":"-'TS_£CO2'!CM9","v":0},{"$f":"-'TS_£CO2'!CN9","v":0},{"$f":"-'TS_£CO2'!CO9","v":0},{"$f":"-'TS_£CO2'!CP9","v":0},{"$f":"-'TS_£CO2'!CQ9","v":0},{"$f":"-'TS_£CO2'!CR9","v":0},{"$f":"-'TS_£CO2'!CS9","v":0},{"$f":"-'TS_£CO2'!CT9","v":0},{"$f":"-'TS_£CO2'!CU9","v":0},{"$f":"-'TS_£CO2'!CV9","v":0},{"$f":"-'TS_£CO2'!CW9","v":0},{"$f":"-'TS_£CO2'!CX9","v":0},{"$f":"-'TS_£CO2'!CY9","v":0},0]
["Non-traded sector CO2e emissions",null,null,"(£, 2022)",{"$f":"-'NTS_£CO2'!C9","v":0},{"$f":"-'NTS_£CO2'!D9","v":0},{"$f":"-'NTS_£CO2'!E9","v":0},{"$f":"-'NTS_£CO2'!F9","v":0},{"$f":"-'NTS_£CO2'!G9","v":0},{"$f":"-'NTS_£CO2'!H9","v":0},{"$f":"-'NTS_£CO2'!I9","v":0},{"$f":"-'NTS_£CO2'!J9","v":0},{"$f":"-'NTS_£CO2'!K9","v":0},{"$f":"-'NTS_£CO2'!L9","v":0},{"$f":"-'NTS_£CO2'!M9","v":0},{"$f":"-'NTS_£CO2'!N9","v":0},{"$f":"-'NTS_£CO2'!O9","v":0},{"$f":"-'NTS_£CO2'!P9","v":0},{"$f":"-'NTS_£CO2'!Q9","v":0},{"$f":"-'NTS_£CO2'!R9","v":0},{"$f":"-'NTS_£CO2'!S9","v":0},{"$f":"-'NTS_£CO2'!T9","v":0},{"$f":"-'NTS_£CO2'!U9","v":0},{"$f":"-'NTS_£CO2'!V9","v":0},{"$f":"-'NTS_£CO2'!W9","v":0},{"$f":"-'NTS_£CO2'!X9","v":0},{"$f":"-'NTS_£CO2'!Y9","v":0},{"$f":"-'NTS_£CO2'!Z9","v":0},{"$f":"-'NTS_£CO2'!AA9","v":0},{"$f":"-'NTS_£CO2'!AB9","v":0},{"$f":"-'NTS_£CO2'!AC9","v":0},{"$f":"-'NTS_£CO2'!AD9","v":0},{"$f":"-'NTS_£CO2'!AE9","v":0},{"$f":"-'NTS_£CO2'!AF9","v":0},{"$f":"-'NTS_£CO2'!AG9","v":0},{"$f":"-'NTS_£CO2'!AH9","v":0},{"$f":"-'NTS_£CO2'!AI9","v":0},{"$f":"-'NTS_£CO2'!AJ9","v":0},{"$f":"-'NTS_£CO2'!AK9","v":0},{"$f":"-'NTS_£CO2'!AL9","v":0},{"$f":"-'NTS_£CO2'!AM9","v":0},{"$f":"-'NTS_£CO2'!AN9","v":0},{"$f":"-'NTS_£CO2'!AO9","v":0},{"$f":"-'NTS_£CO2'!AP9","v":0},{"$f":"-'NTS_£CO2'!AQ9","v":0},{"$f":"-'NTS_£CO2'!AR9","v":0},{"$f":"-'NTS_£CO2'!AS9","v":0},{"$f":"-'NTS_£CO2'!AT9","v":0},{"$f":"-'NTS_£CO2'!AU9","v":0},{"$f":"-'NTS_£CO2'!AV9","v":0},{"$f":"-'NTS_£CO2'!AW9","v":0},{"$f":"-'NTS_£CO2'!AX9","v":0},{"$f":"-'NTS_£CO2'!AY9","v":0},{"$f":"-'NTS_£CO2'!AZ9","v":0},{"$f":"-'NTS_£CO2'!BA9","v":0},{"$f":"-'NTS_£CO2'!BB9","v":0},{"$f":"-'NTS_£CO2'!BC9","v":0},{"$f":"-'NTS_£CO2'!BD9","v":0},{"$f":"-'NTS_£CO2'!BE9","v":0},{"$f":"-'NTS_£CO2'!BF9","v":0},{"$f":"-'NTS_£CO2'!BG9","v":0},{"$f":"-'NTS_£CO2'!BH9","v":0},{"$f":"-'NTS_£CO2'!BI9","v":0},{"$f":"-'NTS_£CO2'!BJ9","v":0},{"$f":"-'NTS_£CO2'!BK9","v":0},{"$f":"-'NTS_£CO2'!BL9","v":0},{"$f":"-'NTS_£CO2'!BM9","v":0},{"$f":"-'NTS_£CO2'!BN9","v":0},{"$f":"-'NTS_£CO2'!BO9","v":0},{"$f":"-'NTS_£CO2'!BP9","v":0},{"$f":"-'NTS_£CO2'!BQ9","v":0},{"$f":"-'NTS_£CO2'!BR9","v":0},{"$f":"-'NTS_£CO2'!BS9","v":0},{"$f":"-'NTS_£CO2'!BT9","v":0},{"$f":"-'NTS_£CO2'!BU9","v":0},{"$f":"-'NTS_£CO2'!BV9","v":0},{"$f":"-'NTS_£CO2'!BW9","v":0},{"$f":"-'NTS_£CO2'!BX9","v":0},{"$f":"-'NTS_£CO2'!BY9","v":0},{"$f":"-'NTS_£CO2'!BZ9","v":0},{"$f":"-'NTS_£CO2'!CA9","v":0},{"$f":"-'NTS_£CO2'!CB9","v":0},{"$f":"-'NTS_£CO2'!CC9","v":0},{"$f":"-'NTS_£CO2'!CD9","v":0},{"$f":"-'NTS_£CO2'!CE9","v":0},{"$f":"-'NTS_£CO2'!CF9","v":0},{"$f":"-'NTS_£CO2'!CG9","v":0},{"$f":"-'NTS_£CO2'!CH9","v":0},{"$f":"-'NTS_£CO2'!CI9","v":0},{"$f":"-'NTS_£CO2'!CJ9","v":0},{"$f":"-'NTS_£CO2'!CK9","v":0},{"$f":"-'NTS_£CO2'!CL9","v":0},{"$f":"-'NTS_£CO2'!CM9","v":0},{"$f":"-'NTS_£CO2'!CN9","v":0},{"$f":"-'NTS_£CO2'!CO9","v":0},{"$f":"-'NTS_£CO2'!CP9","v":0},{"$f":"-'NTS_£CO2'!CQ9","v":0},{"$f":"-'NTS_£CO2'!CR9","v":0},{"$f":"-'NTS_£CO2'!CS9","v":0},{"$f":"-'NTS_£CO2'!CT9","v":0},{"$f":"-'NTS_£CO2'!CU9","v":0},{"$f":"-'NTS_£CO2'!CV9","v":0},{"$f":"-'NTS_£CO2'!CW9","v":0},{"$f":"-'NTS_£CO2'!CX9","v":0},{"$f":"-'NTS_£CO2'!CY9","v":0},0]
["Traded sector air quality",null,null,"(£, 2022)",{"$f":"(-TS_air_quality!C15)","v":0},{"$f":"(-TS_air_quality!D15)","v":0},{"$f":"(-TS_air_quality!E15)","v":0},{"$f":"(-TS_air_quality!F15)","v":0},{"$f":"(-TS_air_quality!G15)","v":0},{"$f":"(-TS_air_quality!H15)","v":0},{"$f":"(-TS_air_quality!I15)","v":0},{"$f":"(-TS_air_quality!J15)","v":0},{"$f":"(-TS_air_quality!K15)","v":0},{"$f":"(-TS_air_quality!L15)","v":0},{"$f":"(-TS_air_quality!T15)","v":0},{"$f":"(-TS_air_quality!U15)","v":0},{"$f":"(-TS_air_quality!V15)","v":0},{"$f":"(-TS_air_quality!W15)","v":0},{"$f":"(-TS_air_quality!X15)","v":0},{"$f":"(-TS_air_quality!Y15)","v":0},{"$f":"(-TS_air_quality!Z15)","v":0},{"$f":"(-TS_air_quality!AA15)","v":0},{"$f":"(-TS_air_quality!AB15)","v":0},{"$f":"(-TS_air_quality!AC15)","v":0},{"$f":"(-TS_air_quality!AD15)","v":0},{"$f":"(-TS_air_quality!AE15)","v":0},{"$f":"(-TS_air_quality!AF15)","v":0},{"$f":"(-TS_air_quality!AG15)","v":0},{"$f":"(-TS_air_quality!AH15)","v":0},{"$f":"(-TS_air_quality!AI15)","v":0},{"$f":"(-TS_air_quality!AJ15)","v":0},{"$f":"(-TS_air_quality!AK15)","v":0},{"$f":"(-TS_air_quality!AL15)","v":0},{"$f":"(-TS_air_quality!AM15)","v":0},{"$f":"(-TS_air_quality!AN15)","v":0},{"$f":"(-TS_air_quality!AO15)","v":0},{"$f":"(-TS_air_quality!AP15)","v":0},{"$f":"(-TS_air_quality!AQ15)","v":0},{"$f":"(-TS_air_quality!AR15)","v":0},{"$f":"(-TS_air_quality!AS15)","v":0},{"$f":"(-TS_air_quality!AT15)","v":0},{"$f":"(-TS_air_quality!AU15)","v":0},{"$f":"(-TS_air_quality!AV15)","v":0},{"$f":"(-TS_air_quality!AW15)","v":0},{"$f":"(-TS_air_quality!AX15)","v":0},{"$f":"(-TS_air_quality!AY15)","v":0},{"$f":"(-TS_air_quality!AZ15)","v":0},{"$f":"(-TS_air_quality!BA15)","v":0},{"$f":"(-TS_air_quality!BB15)","v":0},{"$f":"(-TS_air_quality!BC15)","v":0},{"$f":"(-TS_air_quality!BD15)","v":0},{"$f":"(-TS_air_quality!BE15)","v":0},{"$f":"(-TS_air_quality!BF15)","v":0},{"$f":"(-TS_air_quality!BG15)","v":0},{"$f":"(-TS_air_quality!BH15)","v":0},{"$f":"(-TS_air_quality!BI15)","v":0},{"$f":"(-TS_air_quality!BJ15)","v":0},{"$f":"(-TS_air_quality!BK15)","v":0},{"$f":"(-TS_air_quality!BL15)","v":0},{"$f":"(-TS_air_quality!BM15)","v":0},{"$f":"(-TS_air_quality!BN15)","v":0},{"$f":"(-TS_air_quality!BO15)","v":0},{"$f":"(-TS_air_quality!BP15)","v":0},{"$f":"(-TS_air_quality!BQ15)","v":0},{"$f":"(-TS_air_quality!BR15)","v":0},{"$f":"(-TS_air_quality!BS15)","v":0},{"$f":"(-TS_air_quality!BT15)","v":0},{"$f":"(-TS_air_quality!BU15)","v":0},{"$f":"(-TS_air_quality!BV15)","v":0},{"$f":"(-TS_air_quality!BW15)","v":0},{"$f":"(-TS_air_quality!BX15)","v":0},{"$f":"(-TS_air_quality!BY15)","v":0},{"$f":"(-TS_air_quality!BZ15)","v":0},{"$f":"(-TS_air_quality!CA15)","v":0},{"$f":"(-TS_air_quality!CB15)","v":0},{"$f":"(-TS_air_quality!CC15)","v":0},{"$f":"(-TS_air_quality!CD15)","v":0},{"$f":"(-TS_air_quality!CE15)","v":0},{"$f":"(-TS_air_quality!CF15)","v":0},{"$f":"(-TS_air_quality!CG15)","v":0},{"$f":"(-TS_air_quality!CH15)","v":0},{"$f":"(-TS_air_quality!CI15)","v":0},{"$f":"(-TS_air_quality!CJ15)","v":0},{"$f":"(-TS_air_quality!CK15)","v":0},{"$f":"(-TS_air_quality!CL15)","v":0},{"$f":"(-TS_air_quality!CM15)","v":0},{"$f":"(-TS_air_quality!CN15)","v":0},{"$f":"(-TS_air_quality!CO15)","v":0},{"$f":"(-TS_air_quality!CP15)","v":0},{"$f":"(-TS_air_quality!CQ15)","v":0},{"$f":"(-TS_air_quality!CR15)","v":0},{"$f":"(-TS_air_quality!CS15)","v":0},{"$f":"(-TS_air_quality!CT15)","v":0},{"$f":"(-TS_air_quality!CU15)","v":0},{"$f":"(-TS_air_quality!CV15)","v":0},{"$f":"(-TS_air_quality!CW15)","v":0},{"$f":"(-TS_air_quality!CX15)","v":0},{"$f":"(-TS_air_quality!CY15)","v":0},{"$f":"(-TS_air_quality!CZ15)","v":0},{"$f":"(-TS_air_quality!DA15)","v":0},{"$f":"(-TS_air_quality!DB15)","v":0},{"$f":"(-TS_air_quality!DC15)","v":0},{"$f":"(-TS_air_quality!DD15)","v":0},{"$f":"(-TS_air_quality!DE15)","v":0},{"$f":"(-TS_air_quality!DF15)","v":0},{"$f":"SUM(E29:DA29)","v":0}]
["Non-traded sector air quality",null,null,"(£, 2022)",{"$f":"-(NTS_air_quality!C36)","v":0},{"$f":"-(NTS_air_quality!D36)","v":0},{"$f":"-(NTS_air_quality!E36)","v":0},{"$f":"-(NTS_air_quality!F36)","v":0},{"$f":"-(NTS_air_quality!G36)","v":0},{"$f":"-(NTS_air_quality!H36)","v":0},{"$f":"-(NTS_air_quality!I36)","v":0},{"$f":"-(NTS_air_quality!J36)","v":0},{"$f":"-(NTS_air_quality!K36)","v":0},{"$f":"-(NTS_air_quality!L36)","v":0},{"$f":"-(NTS_air_quality!T36)","v":0},{"$f":"-(NTS_air_quality!U36)","v":0},{"$f":"-(NTS_air_quality!V36)","v":0},{"$f":"-(NTS_air_quality!W36)","v":0},{"$f":"-(NTS_air_quality!X36)","v":0},{"$f":"-(NTS_air_quality!Y36)","v":0},{"$f":"-(NTS_air_quality!Z36)","v":0},{"$f":"-(NTS_air_quality!AA36)","v":0},{"$f":"-(NTS_air_quality!AB36)","v":0},{"$f":"-(NTS_air_quality!AC36)","v":0},{"$f":"-(NTS_air_quality!AD36)","v":0},{"$f":"-(NTS_air_quality!AE36)","v":0},{"$f":"-(NTS_air_quality!AF36)","v":0},{"$f":"-(NTS_air_quality!AG36)","v":0},{"$f":"-(NTS_air_quality!AH36)","v":0},{"$f":"-(NTS_air_quality!AI36)","v":0},{"$f":"-(NTS_air_quality!AJ36)","v":0},{"$f":"-(NTS_air_quality!AK36)","v":0},{"$f":"-(NTS_air_quality!AL36)","v":0},{"$f":"-(NTS_air_quality!AM36)","v":0},{"$f":"-(NTS_air_quality!AN36)","v":0},{"$f":"-(NTS_air_quality!AO36)","v":0},{"$f":"-(NTS_air_quality!AP36)","v":0},{"$f":"-(NTS_air_quality!AQ36)","v":0},{"$f":"-(NTS_air_quality!AR36)","v":0},{"$f":"-(NTS_air_quality!AS36)","v":0},{"$f":"-(NTS_air_quality!AT36)","v":0},{"$f":"-(NTS_air_quality!AU36)","v":0},{"$f":"-(NTS_air_quality!AV36)","v":0},{"$f":"-(NTS_air_quality!AW36)","v":0},{"$f":"-(NTS_air_quality!AX36)","v":0},{"$f":"-(NTS_air_quality!AY36)","v":0},{"$f":"-(NTS_air_quality!AZ36)","v":0},{"$f":"-(NTS_air_quality!BA36)","v":0},{"$f":"-(NTS_air_quality!BB36)","v":0},{"$f":"-(NTS_air_quality!BC36)","v":0},{"$f":"-(NTS_air_quality!BD36)","v":0},{"$f":"-(NTS_air_quality!BE36)","v":0},{"$f":"-(NTS_air_quality!BF36)","v":0},{"$f":"-(NTS_air_quality!BG36)","v":0},{"$f":"-(NTS_air_quality!BH36)","v":0},{"$f":"-(NTS_air_quality!BI36)","v":0},{"$f":"-(NTS_air_quality!BJ36)","v":0},{"$f":"-(NTS_air_quality!BK36)","v":0},{"$f":"-(NTS_air_quality!BL36)","v":0},{"$f":"-(NTS_air_quality!BM36)","v":0},{"$f":"-(NTS_air_quality!BN36)","v":0},{"$f":"-(NTS_air_quality!BO36)","v":0},{"$f":"-(NTS_air_quality!BP36)","v":0},{"$f":"-(NTS_air_quality!BQ36)","v":0},{"$f":"-(NTS_air_quality!BR36)","v":0},{"$f":"-(NTS_air_quality!BS36)","v":0},{"$f":"-(NTS_air_quality!BT36)","v":0},{"$f":"-(NTS_air_quality!BU36)","v":0},{"$f":"-(NTS_air_quality!BV36)","v":0},{"$f":"-(NTS_air_quality!BW36)","v":0},{"$f":"-(NTS_air_quality!BX36)","v":0},{"$f":"-(NTS_air_quality!BY36)","v":0},{"$f":"-(NTS_air_quality!BZ36)","v":0},{"$f":"-(NTS_air_quality!CA36)","v":0},{"$f":"-(NTS_air_quality!CB36)","v":0},{"$f":"-(NTS_air_quality!CC36)","v":0},{"$f":"-(NTS_air_quality!CD36)","v":0},{"$f":"-(NTS_air_quality!CE36)","v":0},{"$f":"-(NTS_air_quality!CF36)","v":0},{"$f":"-(NTS_air_quality!CG36)","v":0},{"$f":"-(NTS_air_quality!CH36)","v":0},{"$f":"-(NTS_air_quality!CI36)","v":0},{"$f":"-(NTS_air_quality!CJ36)","v":0},{"$f":"-(NTS_air_quality!CK36)","v":0},{"$f":"-(NTS_air_quality!CL36)","v":0},{"$f":"-(NTS_air_quality!CM36)","v":0},{"$f":"-(NTS_air_quality!CN36)","v":0},{"$f":"-(NTS_air_quality!CO36)","v":0},{"$f":"-(NTS_air_quality!CP36)","v":0},{"$f":"-(NTS_air_quality!CQ36)","v":0},{"$f":"-(NTS_air_quality!CR36)","v":0},{"$f":"-(NTS_air_quality!CS36)","v":0},{"$f":"-(NTS_air_quality!CT36)","v":0},{"$f":"-(NTS_air_quality!CU36)","v":0},{"$f":"-(NTS_air_quality!CV36)","v":0},{"$f":"-(NTS_air_quality!CW36)","v":0},{"$f":"-(NTS_air_quality!CX36)","v":0},{"$f":"-(NTS_air_quality!CY36)","v":0},{"$f":"-(NTS_air_quality!CZ36)","v":0},{"$f":"-(NTS_air_quality!DA36)","v":0},{"$f":"-(NTS_air_quality!DB36)","v":0},{"$f":"-(NTS_air_quality!DC36)","v":0},{"$f":"-(NTS_air_quality!DD36)","v":0},{"$f":"-(NTS_air_quality!DE36)","v":0},{"$f":"-(NTS_air_quality!DF36)","v":0},0]
["Change in cost of meeting UK's renewables target",null,null,"(£ 2009)",{"$f":"outputs!C63","v":0}]
[]
[]
["TRADED SECTOR: Cost-Effectiveness Indicator"]
[]
["Net change in traded sector CO2e (tonnes)",null,null,{"$f":"TS_CO2!B47","v":0}]
["Overall NPV minus PV of traded sector CO2e",null,null,{"$f":"DB22-DB17+DB25+DB26+DB28+DB29+DB30","v":0}]
["Cost-Effectiveness Indicator (CEI)",null,null,{"$f":"IF(ISERROR(D37/D36),\"-\",IF(D36>0,\"-\",D37/D36))","v":"-"}]
[]
["Overall NPV minus PV of traded sector CO2e inc. renewables",null,null,{"$f":"DB22-DB17+DB25+DB26+DB28+DB29+DB30","v":0}]
["Cost-Effectiveness Indicator (CEI)",null,null,{"$f":"IFERROR(D40/D36, \"-\")","v":"-"}]
[]
["Weighted Average Discounted (WAD) traded carbon price",null,null,{"$f":"TS_costcomp!B14","v":"-"}]
[]
[]
["NON-TRADED SECTOR: Cost-Effectiveness Indicator"]
[]
["Net change in non-traded sector CO2e (tonnes)",null,null,{"$f":"NTS_CO2!B56","v":0}]
["Overall NPV minus PV of non-traded sector CO2e",null,null,{"$f":"DB22-DB17+DB25+DB26+DB27+DB29+DB30","v":0}]
["Cost-Effectiveness Indicator (CEI)",null,null,{"$f":"IF(ISERROR(D49/D48),\"-\",IF(D48>0,\"-\",D49/D48))","v":"-"}]
[]
["Overall NPV minus PV of non-traded sector CO2e inc. renewables",null,null,{"$f":"DB22-DB17+DB25+DB26+DB27+DB29+DB30","v":0}]
["Cost-Effectiveness Indicator (CEI)",null,null,{"$f":"IFERROR(D52/D48,\"-\")","v":"-"}]
[]
["Weighted Average Discounted (WAD) non-traded carbon price",null,null,{"$f":"NTS_costcomp!B14","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Traded?",null,{"$f":"initial_inputs!R9","v":false}]
["Non-traded?",null,{"$f":"initial_inputs!R13","v":true}]
["Appraisal start year",null,{"$f":"initial_inputs!F19","v":2014}]
["Appraisal end year",null,{"$f":"initial_inputs!F22","v":2015}]

{"sheet":"sens_analysis","index":7,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[32,5,32,6],[35,0,35,1],[35,2,35,3],[37,0,37,1],[37,2,37,3],[37,5,37,6],[32,0,32,1],[32,2,32,3],[30,0,30,1],[30,2,30,3],[24,5,24,6],[26,0,26,1],[26,2,26,3],[26,5,26,6],[24,0,24,1],[24,2,24,3],[29,0,29,1],[29,2,29,3],[7,5,7,7],[9,5,9,7],[22,0,22,1],[22,2,22,3],[23,0,23,1],[23,2,23,3],[20,2,20,3]]}
[]
[]
[]
[]
[]
[]
[]
["1.  Select which energy price scenario you want to use:",null,null,null,null,"Central"]
[]
["2.  Select which carbon price scenario you want to use:",null,null,null,null,"Central"]
[]
["High High"]
["High"]
["Central"]
["Low"]
[]
["3.  Use the results below as an indication of the sensitivity of your analysis to energy and carbon prices assumptions."]
[]
[]
["Sensitivity Results Summary",null,null,null,null,null,"Energy price scenario:",{"$f":"sens_analysis!F8","v":"Central"}]
["(£ 2022)",null,null,null,null,null,"Carbon price scenario:",{"$f":"sens_analysis!F10","v":"Central"}]
[null,null,null,null,null,null,"Base year:",{"$f":"initial_inputs!F29","v":2014}]
["Net change in energy use",null,{"$f":"outputs!C13","v":0}]
["Net change in emissions",null,{"$f":"outputs!C14","v":0}]
["Net air quality impact",null,{"$f":"outputs!C15","v":0},null,null,"Appraisal period (years):",null,{"$f":"(initial_inputs!F22-initial_inputs!F19)+1","v":2}]
[]
["NPV (Net Present Value)",null,{"$f":"outputs!C17","v":0},null,"→","Annualised NPV",null,{"$f":"C27/discount_factors!B14","v":0}]
[]
[]
["Total other costs (including policy costs)",null,{"$f":"cei!DB17","v":0}]
["Total other benefits",null,{"$f":"cei!DB22","v":0}]
[]
["NPV inc. other costs/benefits",null,{"$f":"C27-C30+C31","v":0},null,"→","Annualised NPV",null,{"$f":"C33/discount_factors!B14","v":0}]
[]
[]
["Change in cost of meeting renewables targets",null,{"$f":"outputs!C26","v":0}]
[]
["NPV inc. Renewables costs",null,{"$f":"C33+C36","v":0},null,"→","Annualised NPV",null,{"$f":"C38/discount_factors!B14","v":0}]

{"sheet":"detailed_outputs2","index":8,"n_rows":119,"n_cols":104,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(initial_inputs!F26=\"\",\"\",initial_inputs!F26)","v":""}]
[]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,"TOTAL"]
[]
["Change in energy use - electricity (traded)","(GWh)",{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!C12:C14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!D12:D14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!E12:E14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!F12:F14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!G12:G14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!H12:H14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!I12:I14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!J12:J14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!K12:K14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!L12:L14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!M12:M14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!N12:N14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!O12:O14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!P12:P14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!Q12:Q14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!R12:R14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!S12:S14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!T12:T14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!U12:U14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!V12:V14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!W12:W14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!X12:X14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!Y12:Y14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!Z12:Z14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AA12:AA14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AB12:AB14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AC12:AC14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AD12:AD14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AE12:AE14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AF12:AF14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AG12:AG14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AH12:AH14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AI12:AI14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AJ12:AJ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AK12:AK14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AL12:AL14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AM12:AM14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AN12:AN14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AO12:AO14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AP12:AP14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AQ12:AQ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AR12:AR14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AS12:AS14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AT12:AT14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AU12:AU14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AV12:AV14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AW12:AW14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AX12:AX14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AY12:AY14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!AZ12:AZ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BA12:BA14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BB12:BB14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BC12:BC14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BD12:BD14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BE12:BE14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BF12:BF14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BG12:BG14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BH12:BH14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BI12:BI14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BJ12:BJ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BK12:BK14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BL12:BL14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BM12:BM14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BN12:BN14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BO12:BO14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BP12:BP14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BQ12:BQ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BR12:BR14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BS12:BS14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BT12:BT14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BU12:BU14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BV12:BV14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BW12:BW14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BX12:BX14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BY12:BY14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!BZ12:BZ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CA12:CA14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CB12:CB14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CC12:CC14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CD12:CD14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CE12:CE14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CF12:CF14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CG12:CG14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CH12:CH14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CI12:CI14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CJ12:CJ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CK12:CK14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CL12:CL14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CM12:CM14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CN12:CN14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CO12:CO14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CP12:CP14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CQ12:CQ14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CR12:CR14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CS12:CS14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CT12:CT14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CU12:CU14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CV12:CV14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CW12:CW14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CX12:CX14),0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",SUM(changes_in_energy!CY12:CY14),0)","v":0},{"$f":"SUM(C6:CY6)","v":0}]
["Value of change in energy use (undiscounted)","(£, 2022)",{"$f":"-TS_energy!C14","v":0},{"$f":"-TS_energy!D14","v":0},{"$f":"-TS_energy!E14","v":0},{"$f":"-TS_energy!F14","v":0},{"$f":"-TS_energy!G14","v":0},{"$f":"-TS_energy!H14","v":0},{"$f":"-TS_energy!I14","v":0},{"$f":"-TS_energy!J14","v":0},{"$f":"-TS_energy!K14","v":0},{"$f":"-TS_energy!L14","v":0},{"$f":"-TS_energy!M14","v":0},{"$f":"-TS_energy!N14","v":0},{"$f":"-TS_energy!O14","v":0},{"$f":"-TS_energy!P14","v":0},{"$f":"-TS_energy!Q14","v":0},{"$f":"-TS_energy!R14","v":0},{"$f":"-TS_energy!S14","v":0},{"$f":"-TS_energy!T14","v":0},{"$f":"-TS_energy!U14","v":0},{"$f":"-TS_energy!V14","v":0},{"$f":"-TS_energy!W14","v":0},{"$f":"-TS_energy!X14","v":0},{"$f":"-TS_energy!Y14","v":0},{"$f":"-TS_energy!Z14","v":0},{"$f":"-TS_energy!AA14","v":0},{"$f":"-TS_energy!AB14","v":0},{"$f":"-TS_energy!AC14","v":0},{"$f":"-TS_energy!AD14","v":0},{"$f":"-TS_energy!AE14","v":0},{"$f":"-TS_energy!AF14","v":0},{"$f":"-TS_energy!AG14","v":0},{"$f":"-TS_energy!AH14","v":0},{"$f":"-TS_energy!AI14","v":0},{"$f":"-TS_energy!AJ14","v":0},{"$f":"-TS_energy!AK14","v":0},{"$f":"-TS_energy!AL14","v":0},{"$f":"-TS_energy!AM14","v":0},{"$f":"-TS_energy!AN14","v":0},{"$f":"-TS_energy!AO14","v":0},{"$f":"-TS_energy!AP14","v":0},{"$f":"-TS_energy!AQ14","v":0},{"$f":"-TS_energy!AR14","v":0},{"$f":"-TS_energy!AS14","v":0},{"$f":"-TS_energy!AT14","v":0},{"$f":"-TS_energy!AU14","v":0},{"$f":"-TS_energy!AV14","v":0},{"$f":"-TS_energy!AW14","v":0},{"$f":"-TS_energy!AX14","v":0},{"$f":"-TS_energy!AY14","v":0},{"$f":"-TS_energy!AZ14","v":0},{"$f":"-TS_energy!BA14","v":0},{"$f":"-TS_energy!BB14","v":0},{"$f":"-TS_energy!BC14","v":0},{"$f":"-TS_energy!BD14","v":0},{"$f":"-TS_energy!BE14","v":0},{"$f":"-TS_energy!BF14","v":0},{"$f":"-TS_energy!BG14","v":0},{"$f":"-TS_energy!BH14","v":0},{"$f":"-TS_energy!BI14","v":0},{"$f":"-TS_energy!BJ14","v":0},{"$f":"-TS_energy!BK14","v":0},{"$f":"-TS_energy!BL14","v":0},{"$f":"-TS_energy!BM14","v":0},{"$f":"-TS_energy!BN14","v":0},{"$f":"-TS_energy!BO14","v":0},{"$f":"-TS_energy!BP14","v":0},{"$f":"-TS_energy!BQ14","v":0},{"$f":"-TS_energy!BR14","v":0},{"$f":"-TS_energy!BS14","v":0},{"$f":"-TS_energy!BT14","v":0},{"$f":"-TS_energy!BU14","v":0},{"$f":"-TS_energy!BV14","v":0},{"$f":"-TS_energy!BW14","v":0},{"$f":"-TS_energy!BX14","v":0},{"$f":"-TS_energy!BY14","v":0},{"$f":"-TS_energy!BZ14","v":0},{"$f":"-TS_energy!CA14","v":0},{"$f":"-TS_energy!CB14","v":0},{"$f":"-TS_energy!CC14","v":0},{"$f":"-TS_energy!CD14","v":0},{"$f":"-TS_energy!CE14","v":0},{"$f":"-TS_energy!CF14","v":0},{"$f":"-TS_energy!CG14","v":0},{"$f":"-TS_energy!CH14","v":0},{"$f":"-TS_energy!CI14","v":0},{"$f":"-TS_energy!CJ14","v":0},{"$f":"-TS_energy!CK14","v":0},{"$f":"-TS_energy!CL14","v":0},{"$f":"-TS_energy!CM14","v":0},{"$f":"-TS_energy!CN14","v":0},{"$f":"-TS_energy!CO14","v":0},{"$f":"-TS_energy!CP14","v":0},{"$f":"-TS_energy!CQ14","v":0},{"$f":"-TS_energy!CR14","v":0},{"$f":"-TS_energy!CS14","v":0},{"$f":"-TS_energy!CT14","v":0},{"$f":"-TS_energy!CU14","v":0},{"$f":"-TS_energy!CV14","v":0},{"$f":"-TS_energy!CW14","v":0},{"$f":"-TS_energy!CX14","v":0},{"$f":"-TS_energy!CY14","v":0},{"$f":"SUM(C7:CY7)","v":0}]
["Value of change in energy use (discounted)","(£, 2022)",{"$f":"-TS_energy!C15","v":0},{"$f":"-TS_energy!D15","v":0},{"$f":"-TS_energy!E15","v":0},{"$f":"-TS_energy!F15","v":0},{"$f":"-TS_energy!G15","v":0},{"$f":"-TS_energy!H15","v":0},{"$f":"-TS_energy!I15","v":0},{"$f":"-TS_energy!J15","v":0},{"$f":"-TS_energy!K15","v":0},{"$f":"-TS_energy!L15","v":0},{"$f":"-TS_energy!M15","v":0},{"$f":"-TS_energy!N15","v":0},{"$f":"-TS_energy!O15","v":0},{"$f":"-TS_energy!P15","v":0},{"$f":"-TS_energy!Q15","v":0},{"$f":"-TS_energy!R15","v":0},{"$f":"-TS_energy!S15","v":0},{"$f":"-TS_energy!T15","v":0},{"$f":"-TS_energy!U15","v":0},{"$f":"-TS_energy!V15","v":0},{"$f":"-TS_energy!W15","v":0},{"$f":"-TS_energy!X15","v":0},{"$f":"-TS_energy!Y15","v":0},{"$f":"-TS_energy!Z15","v":0},{"$f":"-TS_energy!AA15","v":0},{"$f":"-TS_energy!AB15","v":0},{"$f":"-TS_energy!AC15","v":0},{"$f":"-TS_energy!AD15","v":0},{"$f":"-TS_energy!AE15","v":0},{"$f":"-TS_energy!AF15","v":0},{"$f":"-TS_energy!AG15","v":0},{"$f":"-TS_energy!AH15","v":0},{"$f":"-TS_energy!AI15","v":0},{"$f":"-TS_energy!AJ15","v":0},{"$f":"-TS_energy!AK15","v":0},{"$f":"-TS_energy!AL15","v":0},{"$f":"-TS_energy!AM15","v":0},{"$f":"-TS_energy!AN15","v":0},{"$f":"-TS_energy!AO15","v":0},{"$f":"-TS_energy!AP15","v":0},{"$f":"-TS_energy!AQ15","v":0},{"$f":"-TS_energy!AR15","v":0},{"$f":"-TS_energy!AS15","v":0},{"$f":"-TS_energy!AT15","v":0},{"$f":"-TS_energy!AU15","v":0},{"$f":"-TS_energy!AV15","v":0},{"$f":"-TS_energy!AW15","v":0},{"$f":"-TS_energy!AX15","v":0},{"$f":"-TS_energy!AY15","v":0},{"$f":"-TS_energy!AZ15","v":0},{"$f":"-TS_energy!BA15","v":0},{"$f":"-TS_energy!BB15","v":0},{"$f":"-TS_energy!BC15","v":0},{"$f":"-TS_energy!BD15","v":0},{"$f":"-TS_energy!BE15","v":0},{"$f":"-TS_energy!BF15","v":0},{"$f":"-TS_energy!BG15","v":0},{"$f":"-TS_energy!BH15","v":0},{"$f":"-TS_energy!BI15","v":0},{"$f":"-TS_energy!BJ15","v":0},{"$f":"-TS_energy!BK15","v":0},{"$f":"-TS_energy!BL15","v":0},{"$f":"-TS_energy!BM15","v":0},{"$f":"-TS_energy!BN15","v":0},{"$f":"-TS_energy!BO15","v":0},{"$f":"-TS_energy!BP15","v":0},{"$f":"-TS_energy!BQ15","v":0},{"$f":"-TS_energy!BR15","v":0},{"$f":"-TS_energy!BS15","v":0},{"$f":"-TS_energy!BT15","v":0},{"$f":"-TS_energy!BU15","v":0},{"$f":"-TS_energy!BV15","v":0},{"$f":"-TS_energy!BW15","v":0},{"$f":"-TS_energy!BX15","v":0},{"$f":"-TS_energy!BY15","v":0},{"$f":"-TS_energy!BZ15","v":0},{"$f":"-TS_energy!CA15","v":0},{"$f":"-TS_energy!CB15","v":0},{"$f":"-TS_energy!CC15","v":0},{"$f":"-TS_energy!CD15","v":0},{"$f":"-TS_energy!CE15","v":0},{"$f":"-TS_energy!CF15","v":0},{"$f":"-TS_energy!CG15","v":0},{"$f":"-TS_energy!CH15","v":0},{"$f":"-TS_energy!CI15","v":0},{"$f":"-TS_energy!CJ15","v":0},{"$f":"-TS_energy!CK15","v":0},{"$f":"-TS_energy!CL15","v":0},{"$f":"-TS_energy!CM15","v":0},{"$f":"-TS_energy!CN15","v":0},{"$f":"-TS_energy!CO15","v":0},{"$f":"-TS_energy!CP15","v":0},{"$f":"-TS_energy!CQ15","v":0},{"$f":"-TS_energy!CR15","v":0},{"$f":"-TS_energy!CS15","v":0},{"$f":"-TS_energy!CT15","v":0},{"$f":"-TS_energy!CU15","v":0},{"$f":"-TS_energy!CV15","v":0},{"$f":"-TS_energy!CW15","v":0},{"$f":"-TS_energy!CX15","v":0},{"$f":"-TS_energy!CY15","v":0},0]
[]
["Change in energy use - gas (traded)","(GWh)",{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!C23:C25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!D23:D25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!E23:E25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!F23:F25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!G23:G25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!H23:H25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!I23:I25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!J23:J25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!K23:K25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!L23:L25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!M23:M25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!N23:N25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!O23:O25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!P23:P25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!Q23:Q25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!R23:R25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!S23:S25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!T23:T25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!U23:U25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!V23:V25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!W23:W25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!X23:X25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!Y23:Y25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!Z23:Z25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AA23:AA25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AB23:AB25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AC23:AC25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AD23:AD25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AE23:AE25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AF23:AF25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AG23:AG25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AH23:AH25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AI23:AI25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AJ23:AJ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AK23:AK25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AL23:AL25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AM23:AM25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AN23:AN25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AO23:AO25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AP23:AP25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AQ23:AQ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AR23:AR25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AS23:AS25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AT23:AT25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AU23:AU25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AV23:AV25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AW23:AW25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AX23:AX25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AY23:AY25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!AZ23:AZ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BA23:BA25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BB23:BB25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BC23:BC25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BD23:BD25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BE23:BE25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BF23:BF25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BG23:BG25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BH23:BH25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BI23:BI25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BJ23:BJ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BK23:BK25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BL23:BL25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BM23:BM25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BN23:BN25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BO23:BO25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BP23:BP25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BQ23:BQ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BR23:BR25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BS23:BS25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BT23:BT25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BU23:BU25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BV23:BV25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BW23:BW25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BX23:BX25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BY23:BY25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!BZ23:BZ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CA23:CA25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CB23:CB25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CC23:CC25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CD23:CD25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CE23:CE25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CF23:CF25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CG23:CG25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CH23:CH25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CI23:CI25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CJ23:CJ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CK23:CK25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CL23:CL25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CM23:CM25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CN23:CN25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CO23:CO25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CP23:CP25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CQ23:CQ25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CR23:CR25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CS23:CS25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CT23:CT25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CU23:CU25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CV23:CV25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CW23:CW25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CX23:CX25),0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",SUM(changes_in_energy!CY23:CY25),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£, 2022)",{"$f":"-TS_energy!C29","v":0},{"$f":"-TS_energy!D29","v":0},{"$f":"-TS_energy!E29","v":0},{"$f":"-TS_energy!F29","v":0},{"$f":"-TS_energy!G29","v":0},{"$f":"-TS_energy!H29","v":0},{"$f":"-TS_energy!I29","v":0},{"$f":"-TS_energy!J29","v":0},{"$f":"-TS_energy!K29","v":0},{"$f":"-TS_energy!L29","v":0},{"$f":"-TS_energy!M29","v":0},{"$f":"-TS_energy!N29","v":0},{"$f":"-TS_energy!O29","v":0},{"$f":"-TS_energy!P29","v":0},{"$f":"-TS_energy!Q29","v":0},{"$f":"-TS_energy!R29","v":0},{"$f":"-TS_energy!S29","v":0},{"$f":"-TS_energy!T29","v":0},{"$f":"-TS_energy!U29","v":0},{"$f":"-TS_energy!V29","v":0},{"$f":"-TS_energy!W29","v":0},{"$f":"-TS_energy!X29","v":0},{"$f":"-TS_energy!Y29","v":0},{"$f":"-TS_energy!Z29","v":0},{"$f":"-TS_energy!AA29","v":0},{"$f":"-TS_energy!AB29","v":0},{"$f":"-TS_energy!AC29","v":0},{"$f":"-TS_energy!AD29","v":0},{"$f":"-TS_energy!AE29","v":0},{"$f":"-TS_energy!AF29","v":0},{"$f":"-TS_energy!AG29","v":0},{"$f":"-TS_energy!AH29","v":0},{"$f":"-TS_energy!AI29","v":0},{"$f":"-TS_energy!AJ29","v":0},{"$f":"-TS_energy!AK29","v":0},{"$f":"-TS_energy!AL29","v":0},{"$f":"-TS_energy!AM29","v":0},{"$f":"-TS_energy!AN29","v":0},{"$f":"-TS_energy!AO29","v":0},{"$f":"-TS_energy!AP29","v":0},{"$f":"-TS_energy!AQ29","v":0},{"$f":"-TS_energy!AR29","v":0},{"$f":"-TS_energy!AS29","v":0},{"$f":"-TS_energy!AT29","v":0},{"$f":"-TS_energy!AU29","v":0},{"$f":"-TS_energy!AV29","v":0},{"$f":"-TS_energy!AW29","v":0},{"$f":"-TS_energy!AX29","v":0},{"$f":"-TS_energy!AY29","v":0},{"$f":"-TS_energy!AZ29","v":0},{"$f":"-TS_energy!BA29","v":0},{"$f":"-TS_energy!BB29","v":0},{"$f":"-TS_energy!BC29","v":0},{"$f":"-TS_energy!BD29","v":0},{"$f":"-TS_energy!BE29","v":0},{"$f":"-TS_energy!BF29","v":0},{"$f":"-TS_energy!BG29","v":0},{"$f":"-TS_energy!BH29","v":0},{"$f":"-TS_energy!BI29","v":0},{"$f":"-TS_energy!BJ29","v":0},{"$f":"-TS_energy!BK29","v":0},{"$f":"-TS_energy!BL29","v":0},{"$f":"-TS_energy!BM29","v":0},{"$f":"-TS_energy!BN29","v":0},{"$f":"-TS_energy!BO29","v":0},{"$f":"-TS_energy!BP29","v":0},{"$f":"-TS_energy!BQ29","v":0},{"$f":"-TS_energy!BR29","v":0},{"$f":"-TS_energy!BS29","v":0},{"$f":"-TS_energy!BT29","v":0},{"$f":"-TS_energy!BU29","v":0},{"$f":"-TS_energy!BV29","v":0},{"$f":"-TS_energy!BW29","v":0},{"$f":"-TS_energy!BX29","v":0},{"$f":"-TS_energy!BY29","v":0},{"$f":"-TS_energy!BZ29","v":0},{"$f":"-TS_energy!CA29","v":0},{"$f":"-TS_energy!CB29","v":0},{"$f":"-TS_energy!CC29","v":0},{"$f":"-TS_energy!CD29","v":0},{"$f":"-TS_energy!CE29","v":0},{"$f":"-TS_energy!CF29","v":0},{"$f":"-TS_energy!CG29","v":0},{"$f":"-TS_energy!CH29","v":0},{"$f":"-TS_energy!CI29","v":0},{"$f":"-TS_energy!CJ29","v":0},{"$f":"-TS_energy!CK29","v":0},{"$f":"-TS_energy!CL29","v":0},{"$f":"-TS_energy!CM29","v":0},{"$f":"-TS_energy!CN29","v":0},{"$f":"-TS_energy!CO29","v":0},{"$f":"-TS_energy!CP29","v":0},{"$f":"-TS_energy!CQ29","v":0},{"$f":"-TS_energy!CR29","v":0},{"$f":"-TS_energy!CS29","v":0},{"$f":"-TS_energy!CT29","v":0},{"$f":"-TS_energy!CU29","v":0},{"$f":"-TS_energy!CV29","v":0},{"$f":"-TS_energy!CW29","v":0},{"$f":"-TS_energy!CX29","v":0},{"$f":"-TS_energy!CY29","v":0},0]
["Value of change in energy use (discounted)","(£, 2022)",{"$f":"-TS_energy!C30","v":0},{"$f":"-TS_energy!D30","v":0},{"$f":"-TS_energy!E30","v":0},{"$f":"-TS_energy!F30","v":0},{"$f":"-TS_energy!G30","v":0},{"$f":"-TS_energy!H30","v":0},{"$f":"-TS_energy!I30","v":0},{"$f":"-TS_energy!J30","v":0},{"$f":"-TS_energy!K30","v":0},{"$f":"-TS_energy!L30","v":0},{"$f":"-TS_energy!M30","v":0},{"$f":"-TS_energy!N30","v":0},{"$f":"-TS_energy!O30","v":0},{"$f":"-TS_energy!P30","v":0},{"$f":"-TS_energy!Q30","v":0},{"$f":"-TS_energy!R30","v":0},{"$f":"-TS_energy!S30","v":0},{"$f":"-TS_energy!T30","v":0},{"$f":"-TS_energy!U30","v":0},{"$f":"-TS_energy!V30","v":0},{"$f":"-TS_energy!W30","v":0},{"$f":"-TS_energy!X30","v":0},{"$f":"-TS_energy!Y30","v":0},{"$f":"-TS_energy!Z30","v":0},{"$f":"-TS_energy!AA30","v":0},{"$f":"-TS_energy!AB30","v":0},{"$f":"-TS_energy!AC30","v":0},{"$f":"-TS_energy!AD30","v":0},{"$f":"-TS_energy!AE30","v":0},{"$f":"-TS_energy!AF30","v":0},{"$f":"-TS_energy!AG30","v":0},{"$f":"-TS_energy!AH30","v":0},{"$f":"-TS_energy!AI30","v":0},{"$f":"-TS_energy!AJ30","v":0},{"$f":"-TS_energy!AK30","v":0},{"$f":"-TS_energy!AL30","v":0},{"$f":"-TS_energy!AM30","v":0},{"$f":"-TS_energy!AN30","v":0},{"$f":"-TS_energy!AO30","v":0},{"$f":"-TS_energy!AP30","v":0},{"$f":"-TS_energy!AQ30","v":0},{"$f":"-TS_energy!AR30","v":0},{"$f":"-TS_energy!AS30","v":0},{"$f":"-TS_energy!AT30","v":0},{"$f":"-TS_energy!AU30","v":0},{"$f":"-TS_energy!AV30","v":0},{"$f":"-TS_energy!AW30","v":0},{"$f":"-TS_energy!AX30","v":0},{"$f":"-TS_energy!AY30","v":0},{"$f":"-TS_energy!AZ30","v":0},{"$f":"-TS_energy!BA30","v":0},{"$f":"-TS_energy!BB30","v":0},{"$f":"-TS_energy!BC30","v":0},{"$f":"-TS_energy!BD30","v":0},{"$f":"-TS_energy!BE30","v":0},{"$f":"-TS_energy!BF30","v":0},{"$f":"-TS_energy!BG30","v":0},{"$f":"-TS_energy!BH30","v":0},{"$f":"-TS_energy!BI30","v":0},{"$f":"-TS_energy!BJ30","v":0},{"$f":"-TS_energy!BK30","v":0},{"$f":"-TS_energy!BL30","v":0},{"$f":"-TS_energy!BM30","v":0},{"$f":"-TS_energy!BN30","v":0},{"$f":"-TS_energy!BO30","v":0},{"$f":"-TS_energy!BP30","v":0},{"$f":"-TS_energy!BQ30","v":0},{"$f":"-TS_energy!BR30","v":0},{"$f":"-TS_energy!BS30","v":0},{"$f":"-TS_energy!BT30","v":0},{"$f":"-TS_energy!BU30","v":0},{"$f":"-TS_energy!BV30","v":0},{"$f":"-TS_energy!BW30","v":0},{"$f":"-TS_energy!BX30","v":0},{"$f":"-TS_energy!BY30","v":0},{"$f":"-TS_energy!BZ30","v":0},{"$f":"-TS_energy!CA30","v":0},{"$f":"-TS_energy!CB30","v":0},{"$f":"-TS_energy!CC30","v":0},{"$f":"-TS_energy!CD30","v":0},{"$f":"-TS_energy!CE30","v":0},{"$f":"-TS_energy!CF30","v":0},{"$f":"-TS_energy!CG30","v":0},{"$f":"-TS_energy!CH30","v":0},{"$f":"-TS_energy!CI30","v":0},{"$f":"-TS_energy!CJ30","v":0},{"$f":"-TS_energy!CK30","v":0},{"$f":"-TS_energy!CL30","v":0},{"$f":"-TS_energy!CM30","v":0},{"$f":"-TS_energy!CN30","v":0},{"$f":"-TS_energy!CO30","v":0},{"$f":"-TS_energy!CP30","v":0},{"$f":"-TS_energy!CQ30","v":0},{"$f":"-TS_energy!CR30","v":0},{"$f":"-TS_energy!CS30","v":0},{"$f":"-TS_energy!CT30","v":0},{"$f":"-TS_energy!CU30","v":0},{"$f":"-TS_energy!CV30","v":0},{"$f":"-TS_energy!CW30","v":0},{"$f":"-TS_energy!CX30","v":0},{"$f":"-TS_energy!CY30","v":0},0]
[]
["Change in energy use - coal (traded)","(GWh)",{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!C34:C36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!D34:D36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!E34:E36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!F34:F36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!G34:G36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!H34:H36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!I34:I36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!J34:J36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!K34:K36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!L34:L36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!M34:M36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!N34:N36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!O34:O36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!P34:P36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!Q34:Q36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!R34:R36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!S34:S36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!T34:T36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!U34:U36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!V34:V36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!W34:W36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!X34:X36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!Y34:Y36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!Z34:Z36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AA34:AA36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AB34:AB36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AC34:AC36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AD34:AD36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AE34:AE36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AF34:AF36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AG34:AG36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AH34:AH36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AI34:AI36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AJ34:AJ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AK34:AK36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AL34:AL36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AM34:AM36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AN34:AN36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AO34:AO36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AP34:AP36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AQ34:AQ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AR34:AR36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AS34:AS36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AT34:AT36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AU34:AU36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AV34:AV36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AW34:AW36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AX34:AX36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AY34:AY36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!AZ34:AZ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BA34:BA36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BB34:BB36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BC34:BC36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BD34:BD36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BE34:BE36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BF34:BF36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BG34:BG36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BH34:BH36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BI34:BI36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BJ34:BJ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BK34:BK36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BL34:BL36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BM34:BM36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BN34:BN36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BO34:BO36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BP34:BP36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BQ34:BQ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BR34:BR36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BS34:BS36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BT34:BT36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BU34:BU36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BV34:BV36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BW34:BW36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BX34:BX36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BY34:BY36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!BZ34:BZ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CA34:CA36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CB34:CB36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CC34:CC36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CD34:CD36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CE34:CE36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CF34:CF36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CG34:CG36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CH34:CH36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CI34:CI36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CJ34:CJ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CK34:CK36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CL34:CL36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CM34:CM36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CN34:CN36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CO34:CO36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CP34:CP36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CQ34:CQ36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CR34:CR36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CS34:CS36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CT34:CT36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CU34:CU36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CV34:CV36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CW34:CW36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CX34:CX36),0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",SUM(changes_in_energy!CY34:CY36),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£, 2022)",{"$f":"-TS_energy!C44","v":0},{"$f":"-TS_energy!D44","v":0},{"$f":"-TS_energy!E44","v":0},{"$f":"-TS_energy!F44","v":0},{"$f":"-TS_energy!G44","v":0},{"$f":"-TS_energy!H44","v":0},{"$f":"-TS_energy!I44","v":0},{"$f":"-TS_energy!J44","v":0},{"$f":"-TS_energy!K44","v":0},{"$f":"-TS_energy!L44","v":0},{"$f":"-TS_energy!M44","v":0},{"$f":"-TS_energy!N44","v":0},{"$f":"-TS_energy!O44","v":0},{"$f":"-TS_energy!P44","v":0},{"$f":"-TS_energy!Q44","v":0},{"$f":"-TS_energy!R44","v":0},{"$f":"-TS_energy!S44","v":0},{"$f":"-TS_energy!T44","v":0},{"$f":"-TS_energy!U44","v":0},{"$f":"-TS_energy!V44","v":0},{"$f":"-TS_energy!W44","v":0},{"$f":"-TS_energy!X44","v":0},{"$f":"-TS_energy!Y44","v":0},{"$f":"-TS_energy!Z44","v":0},{"$f":"-TS_energy!AA44","v":0},{"$f":"-TS_energy!AB44","v":0},{"$f":"-TS_energy!AC44","v":0},{"$f":"-TS_energy!AD44","v":0},{"$f":"-TS_energy!AE44","v":0},{"$f":"-TS_energy!AF44","v":0},{"$f":"-TS_energy!AG44","v":0},{"$f":"-TS_energy!AH44","v":0},{"$f":"-TS_energy!AI44","v":0},{"$f":"-TS_energy!AJ44","v":0},{"$f":"-TS_energy!AK44","v":0},{"$f":"-TS_energy!AL44","v":0},{"$f":"-TS_energy!AM44","v":0},{"$f":"-TS_energy!AN44","v":0},{"$f":"-TS_energy!AO44","v":0},{"$f":"-TS_energy!AP44","v":0},{"$f":"-TS_energy!AQ44","v":0},{"$f":"-TS_energy!AR44","v":0},{"$f":"-TS_energy!AS44","v":0},{"$f":"-TS_energy!AT44","v":0},{"$f":"-TS_energy!AU44","v":0},{"$f":"-TS_energy!AV44","v":0},{"$f":"-TS_energy!AW44","v":0},{"$f":"-TS_energy!AX44","v":0},{"$f":"-TS_energy!AY44","v":0},{"$f":"-TS_energy!AZ44","v":0},{"$f":"-TS_energy!BA44","v":0},{"$f":"-TS_energy!BB44","v":0},{"$f":"-TS_energy!BC44","v":0},{"$f":"-TS_energy!BD44","v":0},{"$f":"-TS_energy!BE44","v":0},{"$f":"-TS_energy!BF44","v":0},{"$f":"-TS_energy!BG44","v":0},{"$f":"-TS_energy!BH44","v":0},{"$f":"-TS_energy!BI44","v":0},{"$f":"-TS_energy!BJ44","v":0},{"$f":"-TS_energy!BK44","v":0},{"$f":"-TS_energy!BL44","v":0},{"$f":"-TS_energy!BM44","v":0},{"$f":"-TS_energy!BN44","v":0},{"$f":"-TS_energy!BO44","v":0},{"$f":"-TS_energy!BP44","v":0},{"$f":"-TS_energy!BQ44","v":0},{"$f":"-TS_energy!BR44","v":0},{"$f":"-TS_energy!BS44","v":0},{"$f":"-TS_energy!BT44","v":0},{"$f":"-TS_energy!BU44","v":0},{"$f":"-TS_energy!BV44","v":0},{"$f":"-TS_energy!BW44","v":0},{"$f":"-TS_energy!BX44","v":0},{"$f":"-TS_energy!BY44","v":0},{"$f":"-TS_energy!BZ44","v":0},{"$f":"-TS_energy!CA44","v":0},{"$f":"-TS_energy!CB44","v":0},{"$f":"-TS_energy!CC44","v":0},{"$f":"-TS_energy!CD44","v":0},{"$f":"-TS_energy!CE44","v":0},{"$f":"-TS_energy!CF44","v":0},{"$f":"-TS_energy!CG44","v":0},{"$f":"-TS_energy!CH44","v":0},{"$f":"-TS_energy!CI44","v":0},{"$f":"-TS_energy!CJ44","v":0},{"$f":"-TS_energy!CK44","v":0},{"$f":"-TS_energy!CL44","v":0},{"$f":"-TS_energy!CM44","v":0},{"$f":"-TS_energy!CN44","v":0},{"$f":"-TS_energy!CO44","v":0},{"$f":"-TS_energy!CP44","v":0},{"$f":"-TS_energy!CQ44","v":0},{"$f":"-TS_energy!CR44","v":0},{"$f":"-TS_energy!CS44","v":0},{"$f":"-TS_energy!CT44","v":0},{"$f":"-TS_energy!CU44","v":0},{"$f":"-TS_energy!CV44","v":0},{"$f":"-TS_energy!CW44","v":0},{"$f":"-TS_energy!CX44","v":0},{"$f":"-TS_energy!CY44","v":0},0]
["Value of change in energy use (discounted)","(£, 2022)",{"$f":"-TS_energy!C45","v":0},{"$f":"-TS_energy!D45","v":0},{"$f":"-TS_energy!E45","v":0},{"$f":"-TS_energy!F45","v":0},{"$f":"-TS_energy!G45","v":0},{"$f":"-TS_energy!H45","v":0},{"$f":"-TS_energy!I45","v":0},{"$f":"-TS_energy!J45","v":0},{"$f":"-TS_energy!K45","v":0},{"$f":"-TS_energy!L45","v":0},{"$f":"-TS_energy!M45","v":0},{"$f":"-TS_energy!N45","v":0},{"$f":"-TS_energy!O45","v":0},{"$f":"-TS_energy!P45","v":0},{"$f":"-TS_energy!Q45","v":0},{"$f":"-TS_energy!R45","v":0},{"$f":"-TS_energy!S45","v":0},{"$f":"-TS_energy!T45","v":0},{"$f":"-TS_energy!U45","v":0},{"$f":"-TS_energy!V45","v":0},{"$f":"-TS_energy!W45","v":0},{"$f":"-TS_energy!X45","v":0},{"$f":"-TS_energy!Y45","v":0},{"$f":"-TS_energy!Z45","v":0},{"$f":"-TS_energy!AA45","v":0},{"$f":"-TS_energy!AB45","v":0},{"$f":"-TS_energy!AC45","v":0},{"$f":"-TS_energy!AD45","v":0},{"$f":"-TS_energy!AE45","v":0},{"$f":"-TS_energy!AF45","v":0},{"$f":"-TS_energy!AG45","v":0},{"$f":"-TS_energy!AH45","v":0},{"$f":"-TS_energy!AI45","v":0},{"$f":"-TS_energy!AJ45","v":0},{"$f":"-TS_energy!AK45","v":0},{"$f":"-TS_energy!AL45","v":0},{"$f":"-TS_energy!AM45","v":0},{"$f":"-TS_energy!AN45","v":0},{"$f":"-TS_energy!AO45","v":0},{"$f":"-TS_energy!AP45","v":0},{"$f":"-TS_energy!AQ45","v":0},{"$f":"-TS_energy!AR45","v":0},{"$f":"-TS_energy!AS45","v":0},{"$f":"-TS_energy!AT45","v":0},{"$f":"-TS_energy!AU45","v":0},{"$f":"-TS_energy!AV45","v":0},{"$f":"-TS_energy!AW45","v":0},{"$f":"-TS_energy!AX45","v":0},{"$f":"-TS_energy!AY45","v":0},{"$f":"-TS_energy!AZ45","v":0},{"$f":"-TS_energy!BA45","v":0},{"$f":"-TS_energy!BB45","v":0},{"$f":"-TS_energy!BC45","v":0},{"$f":"-TS_energy!BD45","v":0},{"$f":"-TS_energy!BE45","v":0},{"$f":"-TS_energy!BF45","v":0},{"$f":"-TS_energy!BG45","v":0},{"$f":"-TS_energy!BH45","v":0},{"$f":"-TS_energy!BI45","v":0},{"$f":"-TS_energy!BJ45","v":0},{"$f":"-TS_energy!BK45","v":0},{"$f":"-TS_energy!BL45","v":0},{"$f":"-TS_energy!BM45","v":0},{"$f":"-TS_energy!BN45","v":0},{"$f":"-TS_energy!BO45","v":0},{"$f":"-TS_energy!BP45","v":0},{"$f":"-TS_energy!BQ45","v":0},{"$f":"-TS_energy!BR45","v":0},{"$f":"-TS_energy!BS45","v":0},{"$f":"-TS_energy!BT45","v":0},{"$f":"-TS_energy!BU45","v":0},{"$f":"-TS_energy!BV45","v":0},{"$f":"-TS_energy!BW45","v":0},{"$f":"-TS_energy!BX45","v":0},{"$f":"-TS_energy!BY45","v":0},{"$f":"-TS_energy!BZ45","v":0},{"$f":"-TS_energy!CA45","v":0},{"$f":"-TS_energy!CB45","v":0},{"$f":"-TS_energy!CC45","v":0},{"$f":"-TS_energy!CD45","v":0},{"$f":"-TS_energy!CE45","v":0},{"$f":"-TS_energy!CF45","v":0},{"$f":"-TS_energy!CG45","v":0},{"$f":"-TS_energy!CH45","v":0},{"$f":"-TS_energy!CI45","v":0},{"$f":"-TS_energy!CJ45","v":0},{"$f":"-TS_energy!CK45","v":0},{"$f":"-TS_energy!CL45","v":0},{"$f":"-TS_energy!CM45","v":0},{"$f":"-TS_energy!CN45","v":0},{"$f":"-TS_energy!CO45","v":0},{"$f":"-TS_energy!CP45","v":0},{"$f":"-TS_energy!CQ45","v":0},{"$f":"-TS_energy!CR45","v":0},{"$f":"-TS_energy!CS45","v":0},{"$f":"-TS_energy!CT45","v":0},{"$f":"-TS_energy!CU45","v":0},{"$f":"-TS_energy!CV45","v":0},{"$f":"-TS_energy!CW45","v":0},{"$f":"-TS_energy!CX45","v":0},{"$f":"-TS_energy!CY45","v":0},0]
[]
["Change in energy use - gas (non-traded)","(GWh)",{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!C47:C49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!D47:D49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!E47:E49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!F47:F49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!G47:G49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!H47:H49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!I47:I49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!J47:J49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!K47:K49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!L47:L49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!M47:M49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!N47:N49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!O47:O49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!P47:P49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!Q47:Q49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!R47:R49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!S47:S49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!T47:T49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!U47:U49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!V47:V49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!W47:W49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!X47:X49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!Y47:Y49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!Z47:Z49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AA47:AA49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AB47:AB49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AC47:AC49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AD47:AD49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AE47:AE49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AF47:AF49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AG47:AG49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AH47:AH49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AI47:AI49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AJ47:AJ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AK47:AK49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AL47:AL49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AM47:AM49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AN47:AN49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AO47:AO49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AP47:AP49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AQ47:AQ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AR47:AR49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AS47:AS49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AT47:AT49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AU47:AU49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AV47:AV49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AW47:AW49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AX47:AX49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AY47:AY49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!AZ47:AZ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BA47:BA49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BB47:BB49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BC47:BC49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BD47:BD49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BE47:BE49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BF47:BF49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BG47:BG49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BH47:BH49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BI47:BI49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BJ47:BJ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BK47:BK49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BL47:BL49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BM47:BM49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BN47:BN49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BO47:BO49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BP47:BP49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BQ47:BQ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BR47:BR49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BS47:BS49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BT47:BT49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BU47:BU49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BV47:BV49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BW47:BW49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BX47:BX49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BY47:BY49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!BZ47:BZ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CA47:CA49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CB47:CB49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CC47:CC49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CD47:CD49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CE47:CE49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CF47:CF49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CG47:CG49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CH47:CH49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CI47:CI49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CJ47:CJ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CK47:CK49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CL47:CL49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CM47:CM49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CN47:CN49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CO47:CO49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CP47:CP49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CQ47:CQ49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CR47:CR49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CS47:CS49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CT47:CT49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CU47:CU49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CV47:CV49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CW47:CW49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CX47:CX49),0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",SUM(changes_in_energy!CY47:CY49),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£, 2022)",{"$f":"-NTS_energy!C14","v":0},{"$f":"-NTS_energy!D14","v":0},{"$f":"-NTS_energy!E14","v":0},{"$f":"-NTS_energy!F14","v":0},{"$f":"-NTS_energy!G14","v":0},{"$f":"-NTS_energy!H14","v":0},{"$f":"-NTS_energy!I14","v":0},{"$f":"-NTS_energy!J14","v":0},{"$f":"-NTS_energy!K14","v":0},{"$f":"-NTS_energy!L14","v":0},{"$f":"-NTS_energy!M14","v":0},{"$f":"-NTS_energy!N14","v":0},{"$f":"-NTS_energy!O14","v":0},{"$f":"-NTS_energy!P14","v":0},{"$f":"-NTS_energy!Q14","v":0},{"$f":"-NTS_energy!R14","v":0},{"$f":"-NTS_energy!S14","v":0},{"$f":"-NTS_energy!T14","v":0},{"$f":"-NTS_energy!U14","v":0},{"$f":"-NTS_energy!V14","v":0},{"$f":"-NTS_energy!W14","v":0},{"$f":"-NTS_energy!X14","v":0},{"$f":"-NTS_energy!Y14","v":0},{"$f":"-NTS_energy!Z14","v":0},{"$f":"-NTS_energy!AA14","v":0},{"$f":"-NTS_energy!AB14","v":0},{"$f":"-NTS_energy!AC14","v":0},{"$f":"-NTS_energy!AD14","v":0},{"$f":"-NTS_energy!AE14","v":0},{"$f":"-NTS_energy!AF14","v":0},{"$f":"-NTS_energy!AG14","v":0},{"$f":"-NTS_energy!AH14","v":0},{"$f":"-NTS_energy!AI14","v":0},{"$f":"-NTS_energy!AJ14","v":0},{"$f":"-NTS_energy!AK14","v":0},{"$f":"-NTS_energy!AL14","v":0},{"$f":"-NTS_energy!AM14","v":0},{"$f":"-NTS_energy!AN14","v":0},{"$f":"-NTS_energy!AO14","v":0},{"$f":"-NTS_energy!AP14","v":0},{"$f":"-NTS_energy!AQ14","v":0},{"$f":"-NTS_energy!AR14","v":0},{"$f":"-NTS_energy!AS14","v":0},{"$f":"-NTS_energy!AT14","v":0},{"$f":"-NTS_energy!AU14","v":0},{"$f":"-NTS_energy!AV14","v":0},{"$f":"-NTS_energy!AW14","v":0},{"$f":"-NTS_energy!AX14","v":0},{"$f":"-NTS_energy!AY14","v":0},{"$f":"-NTS_energy!AZ14","v":0},{"$f":"-NTS_energy!BA14","v":0},{"$f":"-NTS_energy!BB14","v":0},{"$f":"-NTS_energy!BC14","v":0},{"$f":"-NTS_energy!BD14","v":0},{"$f":"-NTS_energy!BE14","v":0},{"$f":"-NTS_energy!BF14","v":0},{"$f":"-NTS_energy!BG14","v":0},{"$f":"-NTS_energy!BH14","v":0},{"$f":"-NTS_energy!BI14","v":0},{"$f":"-NTS_energy!BJ14","v":0},{"$f":"-NTS_energy!BK14","v":0},{"$f":"-NTS_energy!BL14","v":0},{"$f":"-NTS_energy!BM14","v":0},{"$f":"-NTS_energy!BN14","v":0},{"$f":"-NTS_energy!BO14","v":0},{"$f":"-NTS_energy!BP14","v":0},{"$f":"-NTS_energy!BQ14","v":0},{"$f":"-NTS_energy!BR14","v":0},{"$f":"-NTS_energy!BS14","v":0},{"$f":"-NTS_energy!BT14","v":0},{"$f":"-NTS_energy!BU14","v":0},{"$f":"-NTS_energy!BV14","v":0},{"$f":"-NTS_energy!BW14","v":0},{"$f":"-NTS_energy!BX14","v":0},{"$f":"-NTS_energy!BY14","v":0},{"$f":"-NTS_energy!BZ14","v":0},{"$f":"-NTS_energy!CA14","v":0},{"$f":"-NTS_energy!CB14","v":0},{"$f":"-NTS_energy!CC14","v":0},{"$f":"-NTS_energy!CD14","v":0},{"$f":"-NTS_energy!CE14","v":0},{"$f":"-NTS_energy!CF14","v":0},{"$f":"-NTS_energy!CG14","v":0},{"$f":"-NTS_energy!CH14","v":0},{"$f":"-NTS_energy!CI14","v":0},{"$f":"-NTS_energy!CJ14","v":0},{"$f":"-NTS_energy!CK14","v":0},{"$f":"-NTS_energy!CL14","v":0},{"$f":"-NTS_energy!CM14","v":0},{"$f":"-NTS_energy!CN14","v":0},{"$f":"-NTS_energy!CO14","v":0},{"$f":"-NTS_energy!CP14","v":0},{"$f":"-NTS_energy!CQ14","v":0},{"$f":"-NTS_energy!CR14","v":0},{"$f":"-NTS_energy!CS14","v":0},{"$f":"-NTS_energy!CT14","v":0},{"$f":"-NTS_energy!CU14","v":0},{"$f":"-NTS_energy!CV14","v":0},{"$f":"-NTS_energy!CW14","v":0},{"$f":"-NTS_energy!CX14","v":0},{"$f":"-NTS_energy!CY14","v":0},0]
["Value of change in energy use (discounted)","(£, 2022)",{"$f":"-NTS_energy!C15","v":0},{"$f":"-NTS_energy!D15","v":0},{"$f":"-NTS_energy!E15","v":0},{"$f":"-NTS_energy!F15","v":0},{"$f":"-NTS_energy!G15","v":0},{"$f":"-NTS_energy!H15","v":0},{"$f":"-NTS_energy!I15","v":0},{"$f":"-NTS_energy!J15","v":0},{"$f":"-NTS_energy!K15","v":0},{"$f":"-NTS_energy!L15","v":0},{"$f":"-NTS_energy!M15","v":0},{"$f":"-NTS_energy!N15","v":0},{"$f":"-NTS_energy!O15","v":0},{"$f":"-NTS_energy!P15","v":0},{"$f":"-NTS_energy!Q15","v":0},{"$f":"-NTS_energy!R15","v":0},{"$f":"-NTS_energy!S15","v":0},{"$f":"-NTS_energy!T15","v":0},{"$f":"-NTS_energy!U15","v":0},{"$f":"-NTS_energy!V15","v":0},{"$f":"-NTS_energy!W15","v":0},{"$f":"-NTS_energy!X15","v":0},{"$f":"-NTS_energy!Y15","v":0},{"$f":"-NTS_energy!Z15","v":0},{"$f":"-NTS_energy!AA15","v":0},{"$f":"-NTS_energy!AB15","v":0},{"$f":"-NTS_energy!AC15","v":0},{"$f":"-NTS_energy!AD15","v":0},{"$f":"-NTS_energy!AE15","v":0},{"$f":"-NTS_energy!AF15","v":0},{"$f":"-NTS_energy!AG15","v":0},{"$f":"-NTS_energy!AH15","v":0},{"$f":"-NTS_energy!AI15","v":0},{"$f":"-NTS_energy!AJ15","v":0},{"$f":"-NTS_energy!AK15","v":0},{"$f":"-NTS_energy!AL15","v":0},{"$f":"-NTS_energy!AM15","v":0},{"$f":"-NTS_energy!AN15","v":0},{"$f":"-NTS_energy!AO15","v":0},{"$f":"-NTS_energy!AP15","v":0},{"$f":"-NTS_energy!AQ15","v":0},{"$f":"-NTS_energy!AR15","v":0},{"$f":"-NTS_energy!AS15","v":0},{"$f":"-NTS_energy!AT15","v":0},{"$f":"-NTS_energy!AU15","v":0},{"$f":"-NTS_energy!AV15","v":0},{"$f":"-NTS_energy!AW15","v":0},{"$f":"-NTS_energy!AX15","v":0},{"$f":"-NTS_energy!AY15","v":0},{"$f":"-NTS_energy!AZ15","v":0},{"$f":"-NTS_energy!BA15","v":0},{"$f":"-NTS_energy!BB15","v":0},{"$f":"-NTS_energy!BC15","v":0},{"$f":"-NTS_energy!BD15","v":0},{"$f":"-NTS_energy!BE15","v":0},{"$f":"-NTS_energy!BF15","v":0},{"$f":"-NTS_energy!BG15","v":0},{"$f":"-NTS_energy!BH15","v":0},{"$f":"-NTS_energy!BI15","v":0},{"$f":"-NTS_energy!BJ15","v":0},{"$f":"-NTS_energy!BK15","v":0},{"$f":"-NTS_energy!BL15","v":0},{"$f":"-NTS_energy!BM15","v":0},{"$f":"-NTS_energy!BN15","v":0},{"$f":"-NTS_energy!BO15","v":0},{"$f":"-NTS_energy!BP15","v":0},{"$f":"-NTS_energy!BQ15","v":0},{"$f":"-NTS_energy!BR15","v":0},{"$f":"-NTS_energy!BS15","v":0},{"$f":"-NTS_energy!BT15","v":0},{"$f":"-NTS_energy!BU15","v":0},{"$f":"-NTS_energy!BV15","v":0},{"$f":"-NTS_energy!BW15","v":0},{"$f":"-NTS_energy!BX15","v":0},{"$f":"-NTS_energy!BY15","v":0},{"$f":"-NTS_energy!BZ15","v":0},{"$f":"-NTS_energy!CA15","v":0},{"$f":"-NTS_energy!CB15","v":0},{"$f":"-NTS_energy!CC15","v":0},{"$f":"-NTS_energy!CD15","v":0},{"$f":"-NTS_energy!CE15","v":0},{"$f":"-NTS_energy!CF15","v":0},{"$f":"-NTS_energy!CG15","v":0},{"$f":"-NTS_energy!CH15","v":0},{"$f":"-NTS_energy!CI15","v":0},{"$f":"-NTS_energy!CJ15","v":0},{"$f":"-NTS_energy!CK15","v":0},{"$f":"-NTS_energy!CL15","v":0},{"$f":"-NTS_energy!CM15","v":0},{"$f":"-NTS_energy!CN15","v":0},{"$f":"-NTS_energy!CO15","v":0},{"$f":"-NTS_energy!CP15","v":0},{"$f":"-NTS_energy!CQ15","v":0},{"$f":"-NTS_energy!CR15","v":0},{"$f":"-NTS_energy!CS15","v":0},{"$f":"-NTS_energy!CT15","v":0},{"$f":"-NTS_energy!CU15","v":0},{"$f":"-NTS_energy!CV15","v":0},{"$f":"-NTS_energy!CW15","v":0},{"$f":"-NTS_energy!CX15","v":0},{"$f":"-NTS_energy!CY15","v":0},0]
[]
["Change in energy use - coal (non-traded)","(GWh)",{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!C58:C60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!D58:D60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!E58:E60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!F58:F60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!G58:G60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!H58:H60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!I58:I60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!J58:J60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!K58:K60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!L58:L60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!M58:M60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!N58:N60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!O58:O60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!P58:P60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!Q58:Q60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!R58:R60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!S58:S60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!T58:T60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!U58:U60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!V58:V60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!W58:W60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!X58:X60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!Y58:Y60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!Z58:Z60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AA58:AA60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AB58:AB60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AC58:AC60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AD58:AD60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AE58:AE60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AF58:AF60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AG58:AG60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AH58:AH60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AI58:AI60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AJ58:AJ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AK58:AK60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AL58:AL60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AM58:AM60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AN58:AN60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AO58:AO60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AP58:AP60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AQ58:AQ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AR58:AR60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AS58:AS60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AT58:AT60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AU58:AU60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AV58:AV60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AW58:AW60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AX58:AX60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AY58:AY60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!AZ58:AZ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BA58:BA60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BB58:BB60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BC58:BC60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BD58:BD60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BE58:BE60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BF58:BF60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BG58:BG60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BH58:BH60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BI58:BI60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BJ58:BJ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BK58:BK60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BL58:BL60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BM58:BM60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BN58:BN60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BO58:BO60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BP58:BP60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BQ58:BQ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BR58:BR60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BS58:BS60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BT58:BT60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BU58:BU60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BV58:BV60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BW58:BW60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BX58:BX60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BY58:BY60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!BZ58:BZ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CA58:CA60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CB58:CB60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CC58:CC60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CD58:CD60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CE58:CE60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CF58:CF60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CG58:CG60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CH58:CH60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CI58:CI60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CJ58:CJ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CK58:CK60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CL58:CL60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CM58:CM60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CN58:CN60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CO58:CO60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CP58:CP60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CQ58:CQ60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CR58:CR60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CS58:CS60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CT58:CT60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CU58:CU60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CV58:CV60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CW58:CW60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CX58:CX60),0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",SUM(changes_in_energy!CY58:CY60),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£, 2022)",{"$f":"-NTS_energy!C29","v":0},{"$f":"-NTS_energy!D29","v":0},{"$f":"-NTS_energy!E29","v":0},{"$f":"-NTS_energy!F29","v":0},{"$f":"-NTS_energy!G29","v":0},{"$f":"-NTS_energy!H29","v":0},{"$f":"-NTS_energy!I29","v":0},{"$f":"-NTS_energy!J29","v":0},{"$f":"-NTS_energy!K29","v":0},{"$f":"-NTS_energy!L29","v":0},{"$f":"-NTS_energy!M29","v":0},{"$f":"-NTS_energy!N29","v":0},{"$f":"-NTS_energy!O29","v":0},{"$f":"-NTS_energy!P29","v":0},{"$f":"-NTS_energy!Q29","v":0},{"$f":"-NTS_energy!R29","v":0},{"$f":"-NTS_energy!S29","v":0},{"$f":"-NTS_energy!T29","v":0},{"$f":"-NTS_energy!U29","v":0},{"$f":"-NTS_energy!V29","v":0},{"$f":"-NTS_energy!W29","v":0},{"$f":"-NTS_energy!X29","v":0},{"$f":"-NTS_energy!Y29","v":0},{"$f":"-NTS_energy!Z29","v":0},{"$f":"-NTS_energy!AA29","v":0},{"$f":"-NTS_energy!AB29","v":0},{"$f":"-NTS_energy!AC29","v":0},{"$f":"-NTS_energy!AD29","v":0},{"$f":"-NTS_energy!AE29","v":0},{"$f":"-NTS_energy!AF29","v":0},{"$f":"-NTS_energy!AG29","v":0},{"$f":"-NTS_energy!AH29","v":0},{"$f":"-NTS_energy!AI29","v":0},{"$f":"-NTS_energy!AJ29","v":0},{"$f":"-NTS_energy!AK29","v":0},{"$f":"-NTS_energy!AL29","v":0},{"$f":"-NTS_energy!AM29","v":0},{"$f":"-NTS_energy!AN29","v":0},{"$f":"-NTS_energy!AO29","v":0},{"$f":"-NTS_energy!AP29","v":0},{"$f":"-NTS_energy!AQ29","v":0},{"$f":"-NTS_energy!AR29","v":0},{"$f":"-NTS_energy!AS29","v":0},{"$f":"-NTS_energy!AT29","v":0},{"$f":"-NTS_energy!AU29","v":0},{"$f":"-NTS_energy!AV29","v":0},{"$f":"-NTS_energy!AW29","v":0},{"$f":"-NTS_energy!AX29","v":0},{"$f":"-NTS_energy!AY29","v":0},{"$f":"-NTS_energy!AZ29","v":0},{"$f":"-NTS_energy!BA29","v":0},{"$f":"-NTS_energy!BB29","v":0},{"$f":"-NTS_energy!BC29","v":0},{"$f":"-NTS_energy!BD29","v":0},{"$f":"-NTS_energy!BE29","v":0},{"$f":"-NTS_energy!BF29","v":0},{"$f":"-NTS_energy!BG29","v":0},{"$f":"-NTS_energy!BH29","v":0},{"$f":"-NTS_energy!BI29","v":0},{"$f":"-NTS_energy!BJ29","v":0},{"$f":"-NTS_energy!BK29","v":0},{"$f":"-NTS_energy!BL29","v":0},{"$f":"-NTS_energy!BM29","v":0},{"$f":"-NTS_energy!BN29","v":0},{"$f":"-NTS_energy!BO29","v":0},{"$f":"-NTS_energy!BP29","v":0},{"$f":"-NTS_energy!BQ29","v":0},{"$f":"-NTS_energy!BR29","v":0},{"$f":"-NTS_energy!BS29","v":0},{"$f":"-NTS_energy!BT29","v":0},{"$f":"-NTS_energy!BU29","v":0},{"$f":"-NTS_energy!BV29","v":0},{"$f":"-NTS_energy!BW29","v":0},{"$f":"-NTS_energy!BX29","v":0},{"$f":"-NTS_energy!BY29","v":0},{"$f":"-NTS_energy!BZ29","v":0},{"$f":"-NTS_energy!CA29","v":0},{"$f":"-NTS_energy!CB29","v":0},{"$f":"-NTS_energy!CC29","v":0},{"$f":"-NTS_energy!CD29","v":0},{"$f":"-NTS_energy!CE29","v":0},{"$f":"-NTS_energy!CF29","v":0},{"$f":"-NTS_energy!CG29","v":0},{"$f":"-NTS_energy!CH29","v":0},{"$f":"-NTS_energy!CI29","v":0},{"$f":"-NTS_energy!CJ29","v":0},{"$f":"-NTS_energy!CK29","v":0},{"$f":"-NTS_energy!CL29","v":0},{"$f":"-NTS_energy!CM29","v":0},{"$f":"-NTS_energy!CN29","v":0},{"$f":"-NTS_energy!CO29","v":0},{"$f":"-NTS_energy!CP29","v":0},{"$f":"-NTS_energy!CQ29","v":0},{"$f":"-NTS_energy!CR29","v":0},{"$f":"-NTS_energy!CS29","v":0},{"$f":"-NTS_energy!CT29","v":0},{"$f":"-NTS_energy!CU29","v":0},{"$f":"-NTS_energy!CV29","v":0},{"$f":"-NTS_energy!CW29","v":0},{"$f":"-NTS_energy!CX29","v":0},{"$f":"-NTS_energy!CY29","v":0},0]
["Value of change in energy use (discounted)","(£, 2022)",{"$f":"-NTS_energy!C30","v":0},{"$f":"-NTS_energy!D30","v":0},{"$f":"-NTS_energy!E30","v":0},{"$f":"-NTS_energy!F30","v":0},{"$f":"-NTS_energy!G30","v":0},{"$f":"-NTS_energy!H30","v":0},{"$f":"-NTS_energy!I30","v":0},{"$f":"-NTS_energy!J30","v":0},{"$f":"-NTS_energy!K30","v":0},{"$f":"-NTS_energy!L30","v":0},{"$f":"-NTS_energy!M30","v":0},{"$f":"-NTS_energy!N30","v":0},{"$f":"-NTS_energy!O30","v":0},{"$f":"-NTS_energy!P30","v":0},{"$f":"-NTS_energy!Q30","v":0},{"$f":"-NTS_energy!R30","v":0},{"$f":"-NTS_energy!S30","v":0},{"$f":"-NTS_energy!T30","v":0},{"$f":"-NTS_energy!U30","v":0},{"$f":"-NTS_energy!V30","v":0},{"$f":"-NTS_energy!W30","v":0},{"$f":"-NTS_energy!X30","v":0},{"$f":"-NTS_energy!Y30","v":0},{"$f":"-NTS_energy!Z30","v":0},{"$f":"-NTS_energy!AA30","v":0},{"$f":"-NTS_energy!AB30","v":0},{"$f":"-NTS_energy!AC30","v":0},{"$f":"-NTS_energy!AD30","v":0},{"$f":"-NTS_energy!AE30","v":0},{"$f":"-NTS_energy!AF30","v":0},{"$f":"-NTS_energy!AG30","v":0},{"$f":"-NTS_energy!AH30","v":0},{"$f":"-NTS_energy!AI30","v":0},{"$f":"-NTS_energy!AJ30","v":0},{"$f":"-NTS_energy!AK30","v":0},{"$f":"-NTS_energy!AL30","v":0},{"$f":"-NTS_energy!AM30","v":0},{"$f":"-NTS_energy!AN30","v":0},{"$f":"-NTS_energy!AO30","v":0},{"$f":"-NTS_energy!AP30","v":0},{"$f":"-NTS_energy!AQ30","v":0},{"$f":"-NTS_energy!AR30","v":0},{"$f":"-NTS_energy!AS30","v":0},{"$f":"-NTS_energy!AT30","v":0},{"$f":"-NTS_energy!AU30","v":0},{"$f":"-NTS_energy!AV30","v":0},{"$f":"-NTS_energy!AW30","v":0},{"$f":"-NTS_energy!AX30","v":0},{"$f":"-NTS_energy!AY30","v":0},{"$f":"-NTS_energy!AZ30","v":0},{"$f":"-NTS_energy!BA30","v":0},{"$f":"-NTS_energy!BB30","v":0},{"$f":"-NTS_energy!BC30","v":0},{"$f":"-NTS_energy!BD30","v":0},{"$f":"-NTS_energy!BE30","v":0},{"$f":"-NTS_energy!BF30","v":0},{"$f":"-NTS_energy!BG30","v":0},{"$f":"-NTS_energy!BH30","v":0},{"$f":"-NTS_energy!BI30","v":0},{"$f":"-NTS_energy!BJ30","v":0},{"$f":"-NTS_energy!BK30","v":0},{"$f":"-NTS_energy!BL30","v":0},{"$f":"-NTS_energy!BM30","v":0},{"$f":"-NTS_energy!BN30","v":0},{"$f":"-NTS_energy!BO30","v":0},{"$f":"-NTS_energy!BP30","v":0},{"$f":"-NTS_energy!BQ30","v":0},{"$f":"-NTS_energy!BR30","v":0},{"$f":"-NTS_energy!BS30","v":0},{"$f":"-NTS_energy!BT30","v":0},{"$f":"-NTS_energy!BU30","v":0},{"$f":"-NTS_energy!BV30","v":0},{"$f":"-NTS_energy!BW30","v":0},{"$f":"-NTS_energy!BX30","v":0},{"$f":"-NTS_energy!BY30","v":0},{"$f":"-NTS_energy!BZ30","v":0},{"$f":"-NTS_energy!CA30","v":0},{"$f":"-NTS_energy!CB30","v":0},{"$f":"-NTS_energy!CC30","v":0},{"$f":"-NTS_energy!CD30","v":0},{"$f":"-NTS_energy!CE30","v":0},{"$f":"-NTS_energy!CF30","v":0},{"$f":"-NTS_energy!CG30","v":0},{"$f":"-NTS_energy!CH30","v":0},{"$f":"-NTS_energy!CI30","v":0},{"$f":"-NTS_energy!CJ30","v":0},{"$f":"-NTS_energy!CK30","v":0},{"$f":"-NTS_energy!CL30","v":0},{"$f":"-NTS_energy!CM30","v":0},{"$f":"-NTS_energy!CN30","v":0},{"$f":"-NTS_energy!CO30","v":0},{"$f":"-NTS_energy!CP30","v":0},{"$f":"-NTS_energy!CQ30","v":0},{"$f":"-NTS_energy!CR30","v":0},{"$f":"-NTS_energy!CS30","v":0},{"$f":"-NTS_energy!CT30","v":0},{"$f":"-NTS_energy!CU30","v":0},{"$f":"-NTS_energy!CV30","v":0},{"$f":"-NTS_energy!CW30","v":0},{"$f":"-NTS_energy!CX30","v":0},{"$f":"-NTS_energy!CY30","v":0},0]
[]
["Change in energy use - hydrocarbon oils (non-traded)","(GWh)",{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!C69:C71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!D69:D71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!E69:E71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!F69:F71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!G69:G71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!H69:H71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!I69:I71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!J69:J71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!K69:K71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!L69:L71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!M69:M71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!N69:N71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!O69:O71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!P69:P71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!Q69:Q71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!R69:R71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!S69:S71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!T69:T71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!U69:U71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!V69:V71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!W69:W71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!X69:X71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!Y69:Y71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!Z69:Z71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AA69:AA71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AB69:AB71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AC69:AC71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AD69:AD71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AE69:AE71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AF69:AF71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AG69:AG71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AH69:AH71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AI69:AI71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AJ69:AJ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AK69:AK71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AL69:AL71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AM69:AM71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AN69:AN71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AO69:AO71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AP69:AP71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AQ69:AQ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AR69:AR71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AS69:AS71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AT69:AT71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AU69:AU71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AV69:AV71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AW69:AW71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AX69:AX71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AY69:AY71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!AZ69:AZ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BA69:BA71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BB69:BB71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BC69:BC71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BD69:BD71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BE69:BE71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BF69:BF71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BG69:BG71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BH69:BH71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BI69:BI71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BJ69:BJ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BK69:BK71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BL69:BL71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BM69:BM71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BN69:BN71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BO69:BO71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BP69:BP71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BQ69:BQ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BR69:BR71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BS69:BS71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BT69:BT71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BU69:BU71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BV69:BV71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BW69:BW71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BX69:BX71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BY69:BY71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!BZ69:BZ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CA69:CA71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CB69:CB71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CC69:CC71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CD69:CD71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CE69:CE71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CF69:CF71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CG69:CG71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CH69:CH71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CI69:CI71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CJ69:CJ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CK69:CK71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CL69:CL71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CM69:CM71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CN69:CN71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CO69:CO71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CP69:CP71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CQ69:CQ71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CR69:CR71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CS69:CS71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CT69:CT71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CU69:CU71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CV69:CV71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CW69:CW71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CX69:CX71),0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",SUM(changes_in_energy!CY69:CY71),0)","v":0},0]
["Value of change in energy use (undiscounted)","(£, 2022)",{"$f":"-NTS_energy!C44","v":0},{"$f":"-NTS_energy!D44","v":0},{"$f":"-NTS_energy!E44","v":0},{"$f":"-NTS_energy!F44","v":0},{"$f":"-NTS_energy!G44","v":0},{"$f":"-NTS_energy!H44","v":0},{"$f":"-NTS_energy!I44","v":0},{"$f":"-NTS_energy!J44","v":0},{"$f":"-NTS_energy!K44","v":0},{"$f":"-NTS_energy!L44","v":0},{"$f":"-NTS_energy!M44","v":0},{"$f":"-NTS_energy!N44","v":0},{"$f":"-NTS_energy!O44","v":0},{"$f":"-NTS_energy!P44","v":0},{"$f":"-NTS_energy!Q44","v":0},{"$f":"-NTS_energy!R44","v":0},{"$f":"-NTS_energy!S44","v":0},{"$f":"-NTS_energy!T44","v":0},{"$f":"-NTS_energy!U44","v":0},{"$f":"-NTS_energy!V44","v":0},{"$f":"-NTS_energy!W44","v":0},{"$f":"-NTS_energy!X44","v":0},{"$f":"-NTS_energy!Y44","v":0},{"$f":"-NTS_energy!Z44","v":0},{"$f":"-NTS_energy!AA44","v":0},{"$f":"-NTS_energy!AB44","v":0},{"$f":"-NTS_energy!AC44","v":0},{"$f":"-NTS_energy!AD44","v":0},{"$f":"-NTS_energy!AE44","v":0},{"$f":"-NTS_energy!AF44","v":0},{"$f":"-NTS_energy!AG44","v":0},{"$f":"-NTS_energy!AH44","v":0},{"$f":"-NTS_energy!AI44","v":0},{"$f":"-NTS_energy!AJ44","v":0},{"$f":"-NTS_energy!AK44","v":0},{"$f":"-NTS_energy!AL44","v":0},{"$f":"-NTS_energy!AM44","v":0},{"$f":"-NTS_energy!AN44","v":0},{"$f":"-NTS_energy!AO44","v":0},{"$f":"-NTS_energy!AP44","v":0},{"$f":"-NTS_energy!AQ44","v":0},{"$f":"-NTS_energy!AR44","v":0},{"$f":"-NTS_energy!AS44","v":0},{"$f":"-NTS_energy!AT44","v":0},{"$f":"-NTS_energy!AU44","v":0},{"$f":"-NTS_energy!AV44","v":0},{"$f":"-NTS_energy!AW44","v":0},{"$f":"-NTS_energy!AX44","v":0},{"$f":"-NTS_energy!AY44","v":0},{"$f":"-NTS_energy!AZ44","v":0},{"$f":"-NTS_energy!BA44","v":0},{"$f":"-NTS_energy!BB44","v":0},{"$f":"-NTS_energy!BC44","v":0},{"$f":"-NTS_energy!BD44","v":0},{"$f":"-NTS_energy!BE44","v":0},{"$f":"-NTS_energy!BF44","v":0},{"$f":"-NTS_energy!BG44","v":0},{"$f":"-NTS_energy!BH44","v":0},{"$f":"-NTS_energy!BI44","v":0},{"$f":"-NTS_energy!BJ44","v":0},{"$f":"-NTS_energy!BK44","v":0},{"$f":"-NTS_energy!BL44","v":0},{"$f":"-NTS_energy!BM44","v":0},{"$f":"-NTS_energy!BN44","v":0},{"$f":"-NTS_energy!BO44","v":0},{"$f":"-NTS_energy!BP44","v":0},{"$f":"-NTS_energy!BQ44","v":0},{"$f":"-NTS_energy!BR44","v":0},{"$f":"-NTS_energy!BS44","v":0},{"$f":"-NTS_energy!BT44","v":0},{"$f":"-NTS_energy!BU44","v":0},{"$f":"-NTS_energy!BV44","v":0},{"$f":"-NTS_energy!BW44","v":0},{"$f":"-NTS_energy!BX44","v":0},{"$f":"-NTS_energy!BY44","v":0},{"$f":"-NTS_energy!BZ44","v":0},{"$f":"-NTS_energy!CA44","v":0},{"$f":"-NTS_energy!CB44","v":0},{"$f":"-NTS_energy!CC44","v":0},{"$f":"-NTS_energy!CD44","v":0},{"$f":"-NTS_energy!CE44","v":0},{"$f":"-NTS_energy!CF44","v":0},{"$f":"-NTS_energy!CG44","v":0},{"$f":"-NTS_energy!CH44","v":0},{"$f":"-NTS_energy!CI44","v":0},{"$f":"-NTS_energy!CJ44","v":0},{"$f":"-NTS_energy!CK44","v":0},{"$f":"-NTS_energy!CL44","v":0},{"$f":"-NTS_energy!CM44","v":0},{"$f":"-NTS_energy!CN44","v":0},{"$f":"-NTS_energy!CO44","v":0},{"$f":"-NTS_energy!CP44","v":0},{"$f":"-NTS_energy!CQ44","v":0},{"$f":"-NTS_energy!CR44","v":0},{"$f":"-NTS_energy!CS44","v":0},{"$f":"-NTS_energy!CT44","v":0},{"$f":"-NTS_energy!CU44","v":0},{"$f":"-NTS_energy!CV44","v":0},{"$f":"-NTS_energy!CW44","v":0},{"$f":"-NTS_energy!CX44","v":0},{"$f":"-NTS_energy!CY44","v":0},0]
["Value of change in energy use (discounted)","(£, 2022)",{"$f":"-NTS_energy!C45","v":0},{"$f":"-NTS_energy!D45","v":0},{"$f":"-NTS_energy!E45","v":0},{"$f":"-NTS_energy!F45","v":0},{"$f":"-NTS_energy!G45","v":0},{"$f":"-NTS_energy!H45","v":0},{"$f":"-NTS_energy!I45","v":0},{"$f":"-NTS_energy!J45","v":0},{"$f":"-NTS_energy!K45","v":0},{"$f":"-NTS_energy!L45","v":0},{"$f":"-NTS_energy!M45","v":0},{"$f":"-NTS_energy!N45","v":0},{"$f":"-NTS_energy!O45","v":0},{"$f":"-NTS_energy!P45","v":0},{"$f":"-NTS_energy!Q45","v":0},{"$f":"-NTS_energy!R45","v":0},{"$f":"-NTS_energy!S45","v":0},{"$f":"-NTS_energy!T45","v":0},{"$f":"-NTS_energy!U45","v":0},{"$f":"-NTS_energy!V45","v":0},{"$f":"-NTS_energy!W45","v":0},{"$f":"-NTS_energy!X45","v":0},{"$f":"-NTS_energy!Y45","v":0},{"$f":"-NTS_energy!Z45","v":0},{"$f":"-NTS_energy!AA45","v":0},{"$f":"-NTS_energy!AB45","v":0},{"$f":"-NTS_energy!AC45","v":0},{"$f":"-NTS_energy!AD45","v":0},{"$f":"-NTS_energy!AE45","v":0},{"$f":"-NTS_energy!AF45","v":0},{"$f":"-NTS_energy!AG45","v":0},{"$f":"-NTS_energy!AH45","v":0},{"$f":"-NTS_energy!AI45","v":0},{"$f":"-NTS_energy!AJ45","v":0},{"$f":"-NTS_energy!AK45","v":0},{"$f":"-NTS_energy!AL45","v":0},{"$f":"-NTS_energy!AM45","v":0},{"$f":"-NTS_energy!AN45","v":0},{"$f":"-NTS_energy!AO45","v":0},{"$f":"-NTS_energy!AP45","v":0},{"$f":"-NTS_energy!AQ45","v":0},{"$f":"-NTS_energy!AR45","v":0},{"$f":"-NTS_energy!AS45","v":0},{"$f":"-NTS_energy!AT45","v":0},{"$f":"-NTS_energy!AU45","v":0},{"$f":"-NTS_energy!AV45","v":0},{"$f":"-NTS_energy!AW45","v":0},{"$f":"-NTS_energy!AX45","v":0},{"$f":"-NTS_energy!AY45","v":0},{"$f":"-NTS_energy!AZ45","v":0},{"$f":"-NTS_energy!BA45","v":0},{"$f":"-NTS_energy!BB45","v":0},{"$f":"-NTS_energy!BC45","v":0},{"$f":"-NTS_energy!BD45","v":0},{"$f":"-NTS_energy!BE45","v":0},{"$f":"-NTS_energy!BF45","v":0},{"$f":"-NTS_energy!BG45","v":0},{"$f":"-NTS_energy!BH45","v":0},{"$f":"-NTS_energy!BI45","v":0},{"$f":"-NTS_energy!BJ45","v":0},{"$f":"-NTS_energy!BK45","v":0},{"$f":"-NTS_energy!BL45","v":0},{"$f":"-NTS_energy!BM45","v":0},{"$f":"-NTS_energy!BN45","v":0},{"$f":"-NTS_energy!BO45","v":0},{"$f":"-NTS_energy!BP45","v":0},{"$f":"-NTS_energy!BQ45","v":0},{"$f":"-NTS_energy!BR45","v":0},{"$f":"-NTS_energy!BS45","v":0},{"$f":"-NTS_energy!BT45","v":0},{"$f":"-NTS_energy!BU45","v":0},{"$f":"-NTS_energy!BV45","v":0},{"$f":"-NTS_energy!BW45","v":0},{"$f":"-NTS_energy!BX45","v":0},{"$f":"-NTS_energy!BY45","v":0},{"$f":"-NTS_energy!BZ45","v":0},{"$f":"-NTS_energy!CA45","v":0},{"$f":"-NTS_energy!CB45","v":0},{"$f":"-NTS_energy!CC45","v":0},{"$f":"-NTS_energy!CD45","v":0},{"$f":"-NTS_energy!CE45","v":0},{"$f":"-NTS_energy!CF45","v":0},{"$f":"-NTS_energy!CG45","v":0},{"$f":"-NTS_energy!CH45","v":0},{"$f":"-NTS_energy!CI45","v":0},{"$f":"-NTS_energy!CJ45","v":0},{"$f":"-NTS_energy!CK45","v":0},{"$f":"-NTS_energy!CL45","v":0},{"$f":"-NTS_energy!CM45","v":0},{"$f":"-NTS_energy!CN45","v":0},{"$f":"-NTS_energy!CO45","v":0},{"$f":"-NTS_energy!CP45","v":0},{"$f":"-NTS_energy!CQ45","v":0},{"$f":"-NTS_energy!CR45","v":0},{"$f":"-NTS_energy!CS45","v":0},{"$f":"-NTS_energy!CT45","v":0},{"$f":"-NTS_energy!CU45","v":0},{"$f":"-NTS_energy!CV45","v":0},{"$f":"-NTS_energy!CW45","v":0},{"$f":"-NTS_energy!CX45","v":0},{"$f":"-NTS_energy!CY45","v":0},0]
[]
["Change in energy use - road transport: petrol (non-traded)","(litre)",{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!C80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!D80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!E80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!F80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!G80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!H80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!I80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!J80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!K80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!L80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!M80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!N80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!O80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!P80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Q80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!R80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!S80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!T80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!U80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!V80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!W80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!X80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Y80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Z80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AA80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AB80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AC80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AD80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AE80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AF80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AG80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AH80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AI80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AJ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AK80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AL80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AM80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AN80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AO80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AP80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AQ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AR80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AS80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AT80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AU80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AV80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AW80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AX80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AY80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AZ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BA80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BB80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BC80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BD80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BE80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BF80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BG80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BH80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BI80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BJ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BK80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BL80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BM80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BN80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BO80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BP80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BQ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BR80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BS80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BT80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BU80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BV80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BW80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BX80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BY80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BZ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CA80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CB80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CC80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CD80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CE80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CF80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CG80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CH80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CI80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CJ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CK80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CL80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CM80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CN80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CO80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CP80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CQ80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CR80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CS80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CT80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CU80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CV80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CW80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CX80,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CY80,0)","v":0},0]
["Value of change in energy use (undiscounted)","(£, 2022)",{"$f":"-NTS_energy!C51","v":0},{"$f":"-NTS_energy!D51","v":0},{"$f":"-NTS_energy!E51","v":0},{"$f":"-NTS_energy!F51","v":0},{"$f":"-NTS_energy!G51","v":0},{"$f":"-NTS_energy!H51","v":0},{"$f":"-NTS_energy!I51","v":0},{"$f":"-NTS_energy!J51","v":0},{"$f":"-NTS_energy!K51","v":0},{"$f":"-NTS_energy!L51","v":0},{"$f":"-NTS_energy!M51","v":0},{"$f":"-NTS_energy!N51","v":0},{"$f":"-NTS_energy!O51","v":0},{"$f":"-NTS_energy!P51","v":0},{"$f":"-NTS_energy!Q51","v":0},{"$f":"-NTS_energy!R51","v":0},{"$f":"-NTS_energy!S51","v":0},{"$f":"-NTS_energy!T51","v":0},{"$f":"-NTS_energy!U51","v":0},{"$f":"-NTS_energy!V51","v":0},{"$f":"-NTS_energy!W51","v":0},{"$f":"-NTS_energy!X51","v":0},{"$f":"-NTS_energy!Y51","v":0},{"$f":"-NTS_energy!Z51","v":0},{"$f":"-NTS_energy!AA51","v":0},{"$f":"-NTS_energy!AB51","v":0},{"$f":"-NTS_energy!AC51","v":0},{"$f":"-NTS_energy!AD51","v":0},{"$f":"-NTS_energy!AE51","v":0},{"$f":"-NTS_energy!AF51","v":0},{"$f":"-NTS_energy!AG51","v":0},{"$f":"-NTS_energy!AH51","v":0},{"$f":"-NTS_energy!AI51","v":0},{"$f":"-NTS_energy!AJ51","v":0},{"$f":"-NTS_energy!AK51","v":0},{"$f":"-NTS_energy!AL51","v":0},{"$f":"-NTS_energy!AM51","v":0},{"$f":"-NTS_energy!AN51","v":0},{"$f":"-NTS_energy!AO51","v":0},{"$f":"-NTS_energy!AP51","v":0},{"$f":"-NTS_energy!AQ51","v":0},{"$f":"-NTS_energy!AR51","v":0},{"$f":"-NTS_energy!AS51","v":0},{"$f":"-NTS_energy!AT51","v":0},{"$f":"-NTS_energy!AU51","v":0},{"$f":"-NTS_energy!AV51","v":0},{"$f":"-NTS_energy!AW51","v":0},{"$f":"-NTS_energy!AX51","v":0},{"$f":"-NTS_energy!AY51","v":0},{"$f":"-NTS_energy!AZ51","v":0},{"$f":"-NTS_energy!BA51","v":0},{"$f":"-NTS_energy!BB51","v":0},{"$f":"-NTS_energy!BC51","v":0},{"$f":"-NTS_energy!BD51","v":0},{"$f":"-NTS_energy!BE51","v":0},{"$f":"-NTS_energy!BF51","v":0},{"$f":"-NTS_energy!BG51","v":0},{"$f":"-NTS_energy!BH51","v":0},{"$f":"-NTS_energy!BI51","v":0},{"$f":"-NTS_energy!BJ51","v":0},{"$f":"-NTS_energy!BK51","v":0},{"$f":"-NTS_energy!BL51","v":0},{"$f":"-NTS_energy!BM51","v":0},{"$f":"-NTS_energy!BN51","v":0},{"$f":"-NTS_energy!BO51","v":0},{"$f":"-NTS_energy!BP51","v":0},{"$f":"-NTS_energy!BQ51","v":0},{"$f":"-NTS_energy!BR51","v":0},{"$f":"-NTS_energy!BS51","v":0},{"$f":"-NTS_energy!BT51","v":0},{"$f":"-NTS_energy!BU51","v":0},{"$f":"-NTS_energy!BV51","v":0},{"$f":"-NTS_energy!BW51","v":0},{"$f":"-NTS_energy!BX51","v":0},{"$f":"-NTS_energy!BY51","v":0},{"$f":"-NTS_energy!BZ51","v":0},{"$f":"-NTS_energy!CA51","v":0},{"$f":"-NTS_energy!CB51","v":0},{"$f":"-NTS_energy!CC51","v":0},{"$f":"-NTS_energy!CD51","v":0},{"$f":"-NTS_energy!CE51","v":0},{"$f":"-NTS_energy!CF51","v":0},{"$f":"-NTS_energy!CG51","v":0},{"$f":"-NTS_energy!CH51","v":0},{"$f":"-NTS_energy!CI51","v":0},{"$f":"-NTS_energy!CJ51","v":0},{"$f":"-NTS_energy!CK51","v":0},{"$f":"-NTS_energy!CL51","v":0},{"$f":"-NTS_energy!CM51","v":0},{"$f":"-NTS_energy!CN51","v":0},{"$f":"-NTS_energy!CO51","v":0},{"$f":"-NTS_energy!CP51","v":0},{"$f":"-NTS_energy!CQ51","v":0},{"$f":"-NTS_energy!CR51","v":0},{"$f":"-NTS_energy!CS51","v":0},{"$f":"-NTS_energy!CT51","v":0},{"$f":"-NTS_energy!CU51","v":0},{"$f":"-NTS_energy!CV51","v":0},{"$f":"-NTS_energy!CW51","v":0},{"$f":"-NTS_energy!CX51","v":0},{"$f":"-NTS_energy!CY51","v":0},0]
["Value of change in energy use (discounted)","(£, 2022)",{"$f":"C31*discount_factors!B7","v":0},{"$f":"D31*discount_factors!C7","v":0},{"$f":"E31*discount_factors!D7","v":0},{"$f":"F31*discount_factors!E7","v":0},{"$f":"G31*discount_factors!F7","v":0},{"$f":"H31*discount_factors!G7","v":0},{"$f":"I31*discount_factors!H7","v":0},{"$f":"J31*discount_factors!I7","v":0},{"$f":"K31*discount_factors!J7","v":0},{"$f":"L31*discount_factors!K7","v":0},{"$f":"M31*discount_factors!L7","v":0},{"$f":"N31*discount_factors!M7","v":0},{"$f":"O31*discount_factors!N7","v":0},{"$f":"P31*discount_factors!O7","v":0},{"$f":"Q31*discount_factors!P7","v":0},{"$f":"R31*discount_factors!Q7","v":0},{"$f":"S31*discount_factors!R7","v":0},{"$f":"T31*discount_factors!S7","v":0},{"$f":"U31*discount_factors!T7","v":0},{"$f":"V31*discount_factors!U7","v":0},{"$f":"W31*discount_factors!V7","v":0},{"$f":"X31*discount_factors!W7","v":0},{"$f":"Y31*discount_factors!X7","v":0},{"$f":"Z31*discount_factors!Y7","v":0},{"$f":"AA31*discount_factors!Z7","v":0},{"$f":"AB31*discount_factors!AA7","v":0},{"$f":"AC31*discount_factors!AB7","v":0},{"$f":"AD31*discount_factors!AC7","v":0},{"$f":"AE31*discount_factors!AD7","v":0},{"$f":"AF31*discount_factors!AE7","v":0},{"$f":"AG31*discount_factors!AF7","v":0},{"$f":"AH31*discount_factors!AG7","v":0},{"$f":"AI31*discount_factors!AH7","v":0},{"$f":"AJ31*discount_factors!AI7","v":0},{"$f":"AK31*discount_factors!AJ7","v":0},{"$f":"AL31*discount_factors!AK7","v":0},{"$f":"AM31*discount_factors!AL7","v":0},{"$f":"AN31*discount_factors!AM7","v":0},{"$f":"AO31*discount_factors!AN7","v":0},{"$f":"AP31*discount_factors!AO7","v":0},{"$f":"AQ31*discount_factors!AP7","v":0},{"$f":"AR31*discount_factors!AQ7","v":0},{"$f":"AS31*discount_factors!AR7","v":0},{"$f":"AT31*discount_factors!AS7","v":0},{"$f":"AU31*discount_factors!AT7","v":0},{"$f":"AV31*discount_factors!AU7","v":0},{"$f":"AW31*discount_factors!AV7","v":0},{"$f":"AX31*discount_factors!AW7","v":0},{"$f":"AY31*discount_factors!AX7","v":0},{"$f":"AZ31*discount_factors!AY7","v":0},{"$f":"BA31*discount_factors!AZ7","v":0},{"$f":"BB31*discount_factors!BA7","v":0},{"$f":"BC31*discount_factors!BB7","v":0},{"$f":"BD31*discount_factors!BC7","v":0},{"$f":"BE31*discount_factors!BD7","v":0},{"$f":"BF31*discount_factors!BE7","v":0},{"$f":"BG31*discount_factors!BF7","v":0},{"$f":"BH31*discount_factors!BG7","v":0},{"$f":"BI31*discount_factors!BH7","v":0},{"$f":"BJ31*discount_factors!BI7","v":0},{"$f":"BK31*discount_factors!BJ7","v":0},{"$f":"BL31*discount_factors!BK7","v":0},{"$f":"BM31*discount_factors!BL7","v":0},{"$f":"BN31*discount_factors!BM7","v":0},{"$f":"BO31*discount_factors!BN7","v":0},{"$f":"BP31*discount_factors!BO7","v":0},{"$f":"BQ31*discount_factors!BP7","v":0},{"$f":"BR31*discount_factors!BQ7","v":0},{"$f":"BS31*discount_factors!BR7","v":0},{"$f":"BT31*discount_factors!BS7","v":0},{"$f":"BU31*discount_factors!BT7","v":0},{"$f":"BV31*discount_factors!BU7","v":0},{"$f":"BW31*discount_factors!BV7","v":0},{"$f":"BX31*discount_factors!BW7","v":0},{"$f":"BY31*discount_factors!BX7","v":0},{"$f":"BZ31*discount_factors!BY7","v":0},{"$f":"CA31*discount_factors!BZ7","v":0},{"$f":"CB31*discount_factors!CA7","v":0},{"$f":"CC31*discount_factors!CB7","v":0},{"$f":"CD31*discount_factors!CC7","v":0},{"$f":"CE31*discount_factors!CD7","v":0},{"$f":"CF31*discount_factors!CE7","v":0},{"$f":"CG31*discount_factors!CF7","v":0},{"$f":"CH31*discount_factors!CG7","v":0},{"$f":"CI31*discount_factors!CH7","v":0},{"$f":"CJ31*discount_factors!CI7","v":0},{"$f":"CK31*discount_factors!CJ7","v":0},{"$f":"CL31*discount_factors!CK7","v":0},{"$f":"CM31*discount_factors!CL7","v":0},{"$f":"CN31*discount_factors!CM7","v":0},{"$f":"CO31*discount_factors!CN7","v":0},{"$f":"CP31*discount_factors!CO7","v":0},{"$f":"CQ31*discount_factors!CP7","v":0},{"$f":"CR31*discount_factors!CQ7","v":0},{"$f":"CS31*discount_factors!CR7","v":0},{"$f":"CT31*discount_factors!CS7","v":0},{"$f":"CU31*discount_factors!CT7","v":0},{"$f":"CV31*discount_factors!CU7","v":0},{"$f":"CW31*discount_factors!CV7","v":0},{"$f":"CX31*discount_factors!CW7","v":0},{"$f":"CY31*discount_factors!CX7","v":0},0]
[]
["Change in energy use - road transport: diesel (non-traded)","(litre)",{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!C81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!D81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!E81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!F81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!G81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!H81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!I81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!J81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!K81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!L81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!M81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!N81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!O81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!P81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Q81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!R81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!S81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!T81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!U81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!V81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!W81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!X81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Y81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!Z81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AA81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AB81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AC81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AD81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AE81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AF81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AG81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AH81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AI81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AJ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AK81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AL81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AM81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AN81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AO81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AP81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AQ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AR81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AS81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AT81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AU81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AV81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AW81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AX81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AY81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!AZ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BA81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BB81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BC81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BD81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BE81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BF81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BG81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BH81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BI81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BJ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BK81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BL81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BM81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BN81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BO81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BP81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BQ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BR81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BS81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BT81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BU81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BV81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BW81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BX81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BY81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!BZ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CA81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CB81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CC81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CD81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CE81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CF81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CG81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CH81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CI81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CJ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CK81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CL81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CM81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CN81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CO81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CP81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CQ81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CR81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CS81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CT81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CU81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CV81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CW81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CX81,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",changes_in_energy!CY81,0)","v":0},0]
["Value of change in energy use (undiscounted)","(£, 2022)",{"$f":"-NTS_energy!C54","v":0},{"$f":"-NTS_energy!D54","v":0},{"$f":"-NTS_energy!E54","v":0},{"$f":"-NTS_energy!F54","v":0},{"$f":"-NTS_energy!G54","v":0},{"$f":"-NTS_energy!H54","v":0},{"$f":"-NTS_energy!I54","v":0},{"$f":"-NTS_energy!J54","v":0},{"$f":"-NTS_energy!K54","v":0},{"$f":"-NTS_energy!L54","v":0},{"$f":"-NTS_energy!M54","v":0},{"$f":"-NTS_energy!N54","v":0},{"$f":"-NTS_energy!O54","v":0},{"$f":"-NTS_energy!P54","v":0},{"$f":"-NTS_energy!Q54","v":0},{"$f":"-NTS_energy!R54","v":0},{"$f":"-NTS_energy!S54","v":0},{"$f":"-NTS_energy!T54","v":0},{"$f":"-NTS_energy!U54","v":0},{"$f":"-NTS_energy!V54","v":0},{"$f":"-NTS_energy!W54","v":0},{"$f":"-NTS_energy!X54","v":0},{"$f":"-NTS_energy!Y54","v":0},{"$f":"-NTS_energy!Z54","v":0},{"$f":"-NTS_energy!AA54","v":0},{"$f":"-NTS_energy!AB54","v":0},{"$f":"-NTS_energy!AC54","v":0},{"$f":"-NTS_energy!AD54","v":0},{"$f":"-NTS_energy!AE54","v":0},{"$f":"-NTS_energy!AF54","v":0},{"$f":"-NTS_energy!AG54","v":0},{"$f":"-NTS_energy!AH54","v":0},{"$f":"-NTS_energy!AI54","v":0},{"$f":"-NTS_energy!AJ54","v":0},{"$f":"-NTS_energy!AK54","v":0},{"$f":"-NTS_energy!AL54","v":0},{"$f":"-NTS_energy!AM54","v":0},{"$f":"-NTS_energy!AN54","v":0},{"$f":"-NTS_energy!AO54","v":0},{"$f":"-NTS_energy!AP54","v":0},{"$f":"-NTS_energy!AQ54","v":0},{"$f":"-NTS_energy!AR54","v":0},{"$f":"-NTS_energy!AS54","v":0},{"$f":"-NTS_energy!AT54","v":0},{"$f":"-NTS_energy!AU54","v":0},{"$f":"-NTS_energy!AV54","v":0},{"$f":"-NTS_energy!AW54","v":0},{"$f":"-NTS_energy!AX54","v":0},{"$f":"-NTS_energy!AY54","v":0},{"$f":"-NTS_energy!AZ54","v":0},{"$f":"-NTS_energy!BA54","v":0},{"$f":"-NTS_energy!BB54","v":0},{"$f":"-NTS_energy!BC54","v":0},{"$f":"-NTS_energy!BD54","v":0},{"$f":"-NTS_energy!BE54","v":0},{"$f":"-NTS_energy!BF54","v":0},{"$f":"-NTS_energy!BG54","v":0},{"$f":"-NTS_energy!BH54","v":0},{"$f":"-NTS_energy!BI54","v":0},{"$f":"-NTS_energy!BJ54","v":0},{"$f":"-NTS_energy!BK54","v":0},{"$f":"-NTS_energy!BL54","v":0},{"$f":"-NTS_energy!BM54","v":0},{"$f":"-NTS_energy!BN54","v":0},{"$f":"-NTS_energy!BO54","v":0},{"$f":"-NTS_energy!BP54","v":0},{"$f":"-NTS_energy!BQ54","v":0},{"$f":"-NTS_energy!BR54","v":0},{"$f":"-NTS_energy!BS54","v":0},{"$f":"-NTS_energy!BT54","v":0},{"$f":"-NTS_energy!BU54","v":0},{"$f":"-NTS_energy!BV54","v":0},{"$f":"-NTS_energy!BW54","v":0},{"$f":"-NTS_energy!BX54","v":0},{"$f":"-NTS_energy!BY54","v":0},{"$f":"-NTS_energy!BZ54","v":0},{"$f":"-NTS_energy!CA54","v":0},{"$f":"-NTS_energy!CB54","v":0},{"$f":"-NTS_energy!CC54","v":0},{"$f":"-NTS_energy!CD54","v":0},{"$f":"-NTS_energy!CE54","v":0},{"$f":"-NTS_energy!CF54","v":0},{"$f":"-NTS_energy!CG54","v":0},{"$f":"-NTS_energy!CH54","v":0},{"$f":"-NTS_energy!CI54","v":0},{"$f":"-NTS_energy!CJ54","v":0},{"$f":"-NTS_energy!CK54","v":0},{"$f":"-NTS_energy!CL54","v":0},{"$f":"-NTS_energy!CM54","v":0},{"$f":"-NTS_energy!CN54","v":0},{"$f":"-NTS_energy!CO54","v":0},{"$f":"-NTS_energy!CP54","v":0},{"$f":"-NTS_energy!CQ54","v":0},{"$f":"-NTS_energy!CR54","v":0},{"$f":"-NTS_energy!CS54","v":0},{"$f":"-NTS_energy!CT54","v":0},{"$f":"-NTS_energy!CU54","v":0},{"$f":"-NTS_energy!CV54","v":0},{"$f":"-NTS_energy!CW54","v":0},{"$f":"-NTS_energy!CX54","v":0},{"$f":"-NTS_energy!CY54","v":0},0]
["Value of change in energy use (discounted)","(£, 2022)",{"$f":"C35*discount_factors!B7","v":0},{"$f":"D35*discount_factors!C7","v":0},{"$f":"E35*discount_factors!D7","v":0},{"$f":"F35*discount_factors!E7","v":0},{"$f":"G35*discount_factors!F7","v":0},{"$f":"H35*discount_factors!G7","v":0},{"$f":"I35*discount_factors!H7","v":0},{"$f":"J35*discount_factors!I7","v":0},{"$f":"K35*discount_factors!J7","v":0},{"$f":"L35*discount_factors!K7","v":0},{"$f":"M35*discount_factors!L7","v":0},{"$f":"N35*discount_factors!M7","v":0},{"$f":"O35*discount_factors!N7","v":0},{"$f":"P35*discount_factors!O7","v":0},{"$f":"Q35*discount_factors!P7","v":0},{"$f":"R35*discount_factors!Q7","v":0},{"$f":"S35*discount_factors!R7","v":0},{"$f":"T35*discount_factors!S7","v":0},{"$f":"U35*discount_factors!T7","v":0},{"$f":"V35*discount_factors!U7","v":0},{"$f":"W35*discount_factors!V7","v":0},{"$f":"X35*discount_factors!W7","v":0},{"$f":"Y35*discount_factors!X7","v":0},{"$f":"Z35*discount_factors!Y7","v":0},{"$f":"AA35*discount_factors!Z7","v":0},{"$f":"AB35*discount_factors!AA7","v":0},{"$f":"AC35*discount_factors!AB7","v":0},{"$f":"AD35*discount_factors!AC7","v":0},{"$f":"AE35*discount_factors!AD7","v":0},{"$f":"AF35*discount_factors!AE7","v":0},{"$f":"AG35*discount_factors!AF7","v":0},{"$f":"AH35*discount_factors!AG7","v":0},{"$f":"AI35*discount_factors!AH7","v":0},{"$f":"AJ35*discount_factors!AI7","v":0},{"$f":"AK35*discount_factors!AJ7","v":0},{"$f":"AL35*discount_factors!AK7","v":0},{"$f":"AM35*discount_factors!AL7","v":0},{"$f":"AN35*discount_factors!AM7","v":0},{"$f":"AO35*discount_factors!AN7","v":0},{"$f":"AP35*discount_factors!AO7","v":0},{"$f":"AQ35*discount_factors!AP7","v":0},{"$f":"AR35*discount_factors!AQ7","v":0},{"$f":"AS35*discount_factors!AR7","v":0},{"$f":"AT35*discount_factors!AS7","v":0},{"$f":"AU35*discount_factors!AT7","v":0},{"$f":"AV35*discount_factors!AU7","v":0},{"$f":"AW35*discount_factors!AV7","v":0},{"$f":"AX35*discount_factors!AW7","v":0},{"$f":"AY35*discount_factors!AX7","v":0},{"$f":"AZ35*discount_factors!AY7","v":0},{"$f":"BA35*discount_factors!AZ7","v":0},{"$f":"BB35*discount_factors!BA7","v":0},{"$f":"BC35*discount_factors!BB7","v":0},{"$f":"BD35*discount_factors!BC7","v":0},{"$f":"BE35*discount_factors!BD7","v":0},{"$f":"BF35*discount_factors!BE7","v":0},{"$f":"BG35*discount_factors!BF7","v":0},{"$f":"BH35*discount_factors!BG7","v":0},{"$f":"BI35*discount_factors!BH7","v":0},{"$f":"BJ35*discount_factors!BI7","v":0},{"$f":"BK35*discount_factors!BJ7","v":0},{"$f":"BL35*discount_factors!BK7","v":0},{"$f":"BM35*discount_factors!BL7","v":0},{"$f":"BN35*discount_factors!BM7","v":0},{"$f":"BO35*discount_factors!BN7","v":0},{"$f":"BP35*discount_factors!BO7","v":0},{"$f":"BQ35*discount_factors!BP7","v":0},{"$f":"BR35*discount_factors!BQ7","v":0},{"$f":"BS35*discount_factors!BR7","v":0},{"$f":"BT35*discount_factors!BS7","v":0},{"$f":"BU35*discount_factors!BT7","v":0},{"$f":"BV35*discount_factors!BU7","v":0},{"$f":"BW35*discount_factors!BV7","v":0},{"$f":"BX35*discount_factors!BW7","v":0},{"$f":"BY35*discount_factors!BX7","v":0},{"$f":"BZ35*discount_factors!BY7","v":0},{"$f":"CA35*discount_factors!BZ7","v":0},{"$f":"CB35*discount_factors!CA7","v":0},{"$f":"CC35*discount_factors!CB7","v":0},{"$f":"CD35*discount_factors!CC7","v":0},{"$f":"CE35*discount_factors!CD7","v":0},{"$f":"CF35*discount_factors!CE7","v":0},{"$f":"CG35*discount_factors!CF7","v":0},{"$f":"CH35*discount_factors!CG7","v":0},{"$f":"CI35*discount_factors!CH7","v":0},{"$f":"CJ35*discount_factors!CI7","v":0},{"$f":"CK35*discount_factors!CJ7","v":0},{"$f":"CL35*discount_factors!CK7","v":0},{"$f":"CM35*discount_factors!CL7","v":0},{"$f":"CN35*discount_factors!CM7","v":0},{"$f":"CO35*discount_factors!CN7","v":0},{"$f":"CP35*discount_factors!CO7","v":0},{"$f":"CQ35*discount_factors!CP7","v":0},{"$f":"CR35*discount_factors!CQ7","v":0},{"$f":"CS35*discount_factors!CR7","v":0},{"$f":"CT35*discount_factors!CS7","v":0},{"$f":"CU35*discount_factors!CT7","v":0},{"$f":"CV35*discount_factors!CU7","v":0},{"$f":"CW35*discount_factors!CV7","v":0},{"$f":"CX35*discount_factors!CW7","v":0},{"$f":"CY35*discount_factors!CX7","v":0},0]
[]
["Total change in energy use (traded)"]
["Value of total change in energy use (undiscounted)","(£, 2022)",{"$f":"C7+C11+C15","v":0},{"$f":"D7+D11+D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP7+BP11+BP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Value of total change in energy use (discounted)","(£, 2022)",{"$f":"C8+C12+C16","v":0},{"$f":"D8+D12+D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP8+BP12+BP16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total change in energy use (non-traded)"]
["Value of total change in energy use (undiscounted)","(£, 2022)",{"$f":"C19+C23+C27+C31+C35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI19+AI23+AI27+AI31+AI35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO19+BO23+BO27+BO31+BO35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Value of total change in energy use (discounted)","(£, 2022)",{"$f":"C20+C24+C28+C32+C36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI20+AI24+AI28+AI32+AI36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO20+BO24+BO28+BO32+BO36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total change in energy use"]
["Value of total change in energy use (undiscounted)","(£, 2022)",{"$f":"C39+C43","v":0},{"$f":"D39+D43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL39+BL43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Value of total change in energy use (discounted)","(£, 2022)",{"$f":"C40+C44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL40+BL44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in CO2e emissions (traded)","(kT)",{"$f":"TS_CO2!C44/1000","v":0},{"$f":"TS_CO2!D44/1000","v":0},{"$f":"TS_CO2!E44/1000","v":0},{"$f":"TS_CO2!F44/1000","v":0},{"$f":"TS_CO2!G44/1000","v":0},{"$f":"TS_CO2!H44/1000","v":0},{"$f":"TS_CO2!I44/1000","v":0},{"$f":"TS_CO2!J44/1000","v":0},{"$f":"TS_CO2!K44/1000","v":0},{"$f":"TS_CO2!L44/1000","v":0},{"$f":"TS_CO2!M44/1000","v":0},{"$f":"TS_CO2!N44/1000","v":0},{"$f":"TS_CO2!O44/1000","v":0},{"$f":"TS_CO2!P44/1000","v":0},{"$f":"TS_CO2!Q44/1000","v":0},{"$f":"TS_CO2!R44/1000","v":0},{"$f":"TS_CO2!S44/1000","v":0},{"$f":"TS_CO2!T44/1000","v":0},{"$f":"TS_CO2!U44/1000","v":0},{"$f":"TS_CO2!V44/1000","v":0},{"$f":"TS_CO2!W44/1000","v":0},{"$f":"TS_CO2!X44/1000","v":0},{"$f":"TS_CO2!Y44/1000","v":0},{"$f":"TS_CO2!Z44/1000","v":0},{"$f":"TS_CO2!AA44/1000","v":0},{"$f":"TS_CO2!AB44/1000","v":0},{"$f":"TS_CO2!AC44/1000","v":0},{"$f":"TS_CO2!AD44/1000","v":0},{"$f":"TS_CO2!AE44/1000","v":0},{"$f":"TS_CO2!AF44/1000","v":0},{"$f":"TS_CO2!AG44/1000","v":0},{"$f":"TS_CO2!AH44/1000","v":0},{"$f":"TS_CO2!AI44/1000","v":0},{"$f":"TS_CO2!AJ44/1000","v":0},{"$f":"TS_CO2!AK44/1000","v":0},{"$f":"TS_CO2!AL44/1000","v":0},{"$f":"TS_CO2!AM44/1000","v":0},{"$f":"TS_CO2!AN44/1000","v":0},{"$f":"TS_CO2!AO44/1000","v":0},{"$f":"TS_CO2!AP44/1000","v":0},{"$f":"TS_CO2!AQ44/1000","v":0},{"$f":"TS_CO2!AR44/1000","v":0},{"$f":"TS_CO2!AS44/1000","v":0},{"$f":"TS_CO2!AT44/1000","v":0},{"$f":"TS_CO2!AU44/1000","v":0},{"$f":"TS_CO2!AV44/1000","v":0},{"$f":"TS_CO2!AW44/1000","v":0},{"$f":"TS_CO2!AX44/1000","v":0},{"$f":"TS_CO2!AY44/1000","v":0},{"$f":"TS_CO2!AZ44/1000","v":0},{"$f":"TS_CO2!BA44/1000","v":0},{"$f":"TS_CO2!BB44/1000","v":0},{"$f":"TS_CO2!BC44/1000","v":0},{"$f":"TS_CO2!BD44/1000","v":0},{"$f":"TS_CO2!BE44/1000","v":0},{"$f":"TS_CO2!BF44/1000","v":0},{"$f":"TS_CO2!BG44/1000","v":0},{"$f":"TS_CO2!BH44/1000","v":0},{"$f":"TS_CO2!BI44/1000","v":0},{"$f":"TS_CO2!BJ44/1000","v":0},{"$f":"TS_CO2!BK44/1000","v":0},{"$f":"TS_CO2!BL44/1000","v":0},{"$f":"TS_CO2!BM44/1000","v":0},{"$f":"TS_CO2!BN44/1000","v":0},{"$f":"TS_CO2!BO44/1000","v":0},{"$f":"TS_CO2!BP44/1000","v":0},{"$f":"TS_CO2!BQ44/1000","v":0},{"$f":"TS_CO2!BR44/1000","v":0},{"$f":"TS_CO2!BS44/1000","v":0},{"$f":"TS_CO2!BT44/1000","v":0},{"$f":"TS_CO2!BU44/1000","v":0},{"$f":"TS_CO2!BV44/1000","v":0},{"$f":"TS_CO2!BW44/1000","v":0},{"$f":"TS_CO2!BX44/1000","v":0},{"$f":"TS_CO2!BY44/1000","v":0},{"$f":"TS_CO2!BZ44/1000","v":0},{"$f":"TS_CO2!CA44/1000","v":0},{"$f":"TS_CO2!CB44/1000","v":0},{"$f":"TS_CO2!CC44/1000","v":0},{"$f":"TS_CO2!CD44/1000","v":0},{"$f":"TS_CO2!CE44/1000","v":0},{"$f":"TS_CO2!CF44/1000","v":0},{"$f":"TS_CO2!CG44/1000","v":0},{"$f":"TS_CO2!CH44/1000","v":0},{"$f":"TS_CO2!CI44/1000","v":0},{"$f":"TS_CO2!CJ44/1000","v":0},{"$f":"TS_CO2!CK44/1000","v":0},{"$f":"TS_CO2!CL44/1000","v":0},{"$f":"TS_CO2!CM44/1000","v":0},{"$f":"TS_CO2!CN44/1000","v":0},{"$f":"TS_CO2!CO44/1000","v":0},{"$f":"TS_CO2!CP44/1000","v":0},{"$f":"TS_CO2!CQ44/1000","v":0},{"$f":"TS_CO2!CR44/1000","v":0},{"$f":"TS_CO2!CS44/1000","v":0},{"$f":"TS_CO2!CT44/1000","v":0},{"$f":"TS_CO2!CU44/1000","v":0},{"$f":"TS_CO2!CV44/1000","v":0},{"$f":"TS_CO2!CW44/1000","v":0},{"$f":"TS_CO2!CX44/1000","v":0},{"$f":"TS_CO2!CY44/1000","v":0},0]
["Change in CO2e emissions (non-traded)","(kT)",{"$f":"NTS_CO2!C53/1000","v":0},{"$f":"NTS_CO2!D53/1000","v":0},{"$f":"NTS_CO2!E53/1000","v":0},{"$f":"NTS_CO2!F53/1000","v":0},{"$f":"NTS_CO2!G53/1000","v":0},{"$f":"NTS_CO2!H53/1000","v":0},{"$f":"NTS_CO2!I53/1000","v":0},{"$f":"NTS_CO2!J53/1000","v":0},{"$f":"NTS_CO2!K53/1000","v":0},{"$f":"NTS_CO2!L53/1000","v":0},{"$f":"NTS_CO2!M53/1000","v":0},{"$f":"NTS_CO2!N53/1000","v":0},{"$f":"NTS_CO2!O53/1000","v":0},{"$f":"NTS_CO2!P53/1000","v":0},{"$f":"NTS_CO2!Q53/1000","v":0},{"$f":"NTS_CO2!R53/1000","v":0},{"$f":"NTS_CO2!S53/1000","v":0},{"$f":"NTS_CO2!T53/1000","v":0},{"$f":"NTS_CO2!U53/1000","v":0},{"$f":"NTS_CO2!V53/1000","v":0},{"$f":"NTS_CO2!W53/1000","v":0},{"$f":"NTS_CO2!X53/1000","v":0},{"$f":"NTS_CO2!Y53/1000","v":0},{"$f":"NTS_CO2!Z53/1000","v":0},{"$f":"NTS_CO2!AA53/1000","v":0},{"$f":"NTS_CO2!AB53/1000","v":0},{"$f":"NTS_CO2!AC53/1000","v":0},{"$f":"NTS_CO2!AD53/1000","v":0},{"$f":"NTS_CO2!AE53/1000","v":0},{"$f":"NTS_CO2!AF53/1000","v":0},{"$f":"NTS_CO2!AG53/1000","v":0},{"$f":"NTS_CO2!AH53/1000","v":0},{"$f":"NTS_CO2!AI53/1000","v":0},{"$f":"NTS_CO2!AJ53/1000","v":0},{"$f":"NTS_CO2!AK53/1000","v":0},{"$f":"NTS_CO2!AL53/1000","v":0},{"$f":"NTS_CO2!AM53/1000","v":0},{"$f":"NTS_CO2!AN53/1000","v":0},{"$f":"NTS_CO2!AO53/1000","v":0},{"$f":"NTS_CO2!AP53/1000","v":0},{"$f":"NTS_CO2!AQ53/1000","v":0},{"$f":"NTS_CO2!AR53/1000","v":0},{"$f":"NTS_CO2!AS53/1000","v":0},{"$f":"NTS_CO2!AT53/1000","v":0},{"$f":"NTS_CO2!AU53/1000","v":0},{"$f":"NTS_CO2!AV53/1000","v":0},{"$f":"NTS_CO2!AW53/1000","v":0},{"$f":"NTS_CO2!AX53/1000","v":0},{"$f":"NTS_CO2!AY53/1000","v":0},{"$f":"NTS_CO2!AZ53/1000","v":0},{"$f":"NTS_CO2!BA53/1000","v":0},{"$f":"NTS_CO2!BB53/1000","v":0},{"$f":"NTS_CO2!BC53/1000","v":0},{"$f":"NTS_CO2!BD53/1000","v":0},{"$f":"NTS_CO2!BE53/1000","v":0},{"$f":"NTS_CO2!BF53/1000","v":0},{"$f":"NTS_CO2!BG53/1000","v":0},{"$f":"NTS_CO2!BH53/1000","v":0},{"$f":"NTS_CO2!BI53/1000","v":0},{"$f":"NTS_CO2!BJ53/1000","v":0},{"$f":"NTS_CO2!BK53/1000","v":0},{"$f":"NTS_CO2!BL53/1000","v":0},{"$f":"NTS_CO2!BM53/1000","v":0},{"$f":"NTS_CO2!BN53/1000","v":0},{"$f":"NTS_CO2!BO53/1000","v":0},{"$f":"NTS_CO2!BP53/1000","v":0},{"$f":"NTS_CO2!BQ53/1000","v":0},{"$f":"NTS_CO2!BR53/1000","v":0},{"$f":"NTS_CO2!BS53/1000","v":0},{"$f":"NTS_CO2!BT53/1000","v":0},{"$f":"NTS_CO2!BU53/1000","v":0},{"$f":"NTS_CO2!BV53/1000","v":0},{"$f":"NTS_CO2!BW53/1000","v":0},{"$f":"NTS_CO2!BX53/1000","v":0},{"$f":"NTS_CO2!BY53/1000","v":0},{"$f":"NTS_CO2!BZ53/1000","v":0},{"$f":"NTS_CO2!CA53/1000","v":0},{"$f":"NTS_CO2!CB53/1000","v":0},{"$f":"NTS_CO2!CC53/1000","v":0},{"$f":"NTS_CO2!CD53/1000","v":0},{"$f":"NTS_CO2!CE53/1000","v":0},{"$f":"NTS_CO2!CF53/1000","v":0},{"$f":"NTS_CO2!CG53/1000","v":0},{"$f":"NTS_CO2!CH53/1000","v":0},{"$f":"NTS_CO2!CI53/1000","v":0},{"$f":"NTS_CO2!CJ53/1000","v":0},{"$f":"NTS_CO2!CK53/1000","v":0},{"$f":"NTS_CO2!CL53/1000","v":0},{"$f":"NTS_CO2!CM53/1000","v":0},{"$f":"NTS_CO2!CN53/1000","v":0},{"$f":"NTS_CO2!CO53/1000","v":0},{"$f":"NTS_CO2!CP53/1000","v":0},{"$f":"NTS_CO2!CQ53/1000","v":0},{"$f":"NTS_CO2!CR53/1000","v":0},{"$f":"NTS_CO2!CS53/1000","v":0},{"$f":"NTS_CO2!CT53/1000","v":0},{"$f":"NTS_CO2!CU53/1000","v":0},{"$f":"NTS_CO2!CV53/1000","v":0},{"$f":"NTS_CO2!CW53/1000","v":0},{"$f":"NTS_CO2!CX53/1000","v":0},{"$f":"NTS_CO2!CY53/1000","v":0},0]
[]
["Change in CO2e emissions (traded)","(kT)",{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Traded carbon price projections","(£, 2022)",{"$f":"'Carbon Values'!B5","v":0},{"$f":"'Carbon Values'!C5","v":0},{"$f":"'Carbon Values'!D5","v":0},{"$f":"'Carbon Values'!E5","v":0},{"$f":"'Carbon Values'!F5","v":0},{"$f":"'Carbon Values'!G5","v":0},{"$f":"'Carbon Values'!H5","v":0},{"$f":"'Carbon Values'!I5","v":0},{"$f":"'Carbon Values'!J5","v":0},{"$f":"'Carbon Values'!K5","v":0},{"$f":"'Carbon Values'!L5","v":218},{"$f":"'Carbon Values'!M5","v":221},{"$f":"'Carbon Values'!N5","v":224},{"$f":"'Carbon Values'!O5","v":228},{"$f":"'Carbon Values'!P5","v":231},{"$f":"'Carbon Values'!Q5","v":235},{"$f":"'Carbon Values'!R5","v":238},{"$f":"'Carbon Values'!S5","v":242},{"$f":"'Carbon Values'!T5","v":246},{"$f":"'Carbon Values'!U5","v":249},{"$f":"'Carbon Values'!V5","v":253},{"$f":"'Carbon Values'!W5","v":257},{"$f":"'Carbon Values'!X5","v":261},{"$f":"'Carbon Values'!Y5","v":265},{"$f":"'Carbon Values'!Z5","v":269},{"$f":"'Carbon Values'!AA5","v":273},{"$f":"'Carbon Values'!AB5","v":277},{"$f":"'Carbon Values'!AC5","v":281},{"$f":"'Carbon Values'!AD5","v":286},{"$f":"'Carbon Values'!AE5","v":290},{"$f":"'Carbon Values'!AF5","v":294},{"$f":"'Carbon Values'!AG5","v":299},{"$f":"'Carbon Values'!AH5","v":304},{"$f":"'Carbon Values'!AI5","v":308},{"$f":"'Carbon Values'!AJ5","v":313},{"$f":"'Carbon Values'!AK5","v":318},{"$f":"'Carbon Values'!AL5","v":322},{"$f":"'Carbon Values'!AM5","v":327},{"$f":"'Carbon Values'!AN5","v":332},{"$f":"'Carbon Values'!AO5","v":337},{"$f":"'Carbon Values'!AP5","v":343},{"$f":"'Carbon Values'!AQ5","v":348},{"$f":"'Carbon Values'!AR5","v":353},{"$f":"'Carbon Values'!AS5","v":358},{"$f":"'Carbon Values'!AT5","v":364},{"$f":"'Carbon Values'!AU5","v":369},{"$f":"'Carbon Values'!AV5","v":375},{"$f":"'Carbon Values'!AW5","v":380},{"$f":"'Carbon Values'!AX5","v":386},{"$f":"'Carbon Values'!AY5","v":392},{"$f":"'Carbon Values'!AZ5","v":398},{"$f":"'Carbon Values'!BA5","v":404},{"$f":"'Carbon Values'!BB5","v":410},{"$f":"'Carbon Values'!BC5","v":416},{"$f":"'Carbon Values'!BD5","v":422},{"$f":"'Carbon Values'!BE5","v":428},{"$f":"'Carbon Values'!BF5","v":435},{"$f":"'Carbon Values'!BG5","v":441},{"$f":"'Carbon Values'!BH5","v":448},{"$f":"'Carbon Values'!BI5","v":455},{"$f":"'Carbon Values'!BJ5","v":461},{"$f":"'Carbon Values'!BK5","v":468},{"$f":"'Carbon Values'!BL5","v":475},{"$f":"'Carbon Values'!BM5","v":482},{"$f":"'Carbon Values'!BN5","v":490},{"$f":"'Carbon Values'!BO5","v":497},{"$f":"'Carbon Values'!BP5","v":505},{"$f":"'Carbon Values'!BQ5","v":512},{"$f":"'Carbon Values'!BR5","v":520},{"$f":"'Carbon Values'!BS5","v":528},{"$f":"'Carbon Values'!BT5","v":535},{"$f":"'Carbon Values'!BU5","v":544},{"$f":"'Carbon Values'!BV5","v":552},{"$f":"'Carbon Values'!BW5","v":560},{"$f":"'Carbon Values'!BX5","v":568},{"$f":"'Carbon Values'!BY5","v":577},{"$f":"'Carbon Values'!BZ5","v":586},{"$f":"'Carbon Values'!CA5","v":594},{"$f":"'Carbon Values'!CB5","v":603},{"$f":"'Carbon Values'!CC5","v":612},{"$f":"'Carbon Values'!CD5","v":621},{"$f":"'Carbon Values'!CE5","v":631},{"$f":"'Carbon Values'!CF5","v":640},{"$f":"'Carbon Values'!CG5","v":650},{"$f":"'Carbon Values'!CH5","v":660},{"$f":"'Carbon Values'!CI5","v":669},{"$f":"'Carbon Values'!CJ5","v":680},{"$f":"'Carbon Values'!CK5","v":690},{"$f":"'Carbon Values'!CL5","v":700},{"$f":"'Carbon Values'!CM5","v":711},{"$f":"'Carbon Values'!CN5","v":721},{"$f":"'Carbon Values'!CO5","v":732},{"$f":"'Carbon Values'!CP5","v":743},{"$f":"'Carbon Values'!CQ5","v":754},{"$f":"'Carbon Values'!CR5","v":765},{"$f":"'Carbon Values'!CS5","v":777},{"$f":"'Carbon Values'!CT5","v":789},{"$f":"'Carbon Values'!CU5","v":800},{"$f":"'Carbon Values'!CV5","v":812},{"$f":"'Carbon Values'!CW5","v":825},{"$f":"'Carbon Values'!CX5","v":837}]
["Value of change in CO2e emissions (traded, undiscounted)","(£, 2022)",{"$f":"-'TS_£CO2'!C8","v":0},{"$f":"-'TS_£CO2'!D8","v":0},{"$f":"-'TS_£CO2'!E8","v":0},{"$f":"-'TS_£CO2'!F8","v":0},{"$f":"-'TS_£CO2'!G8","v":0},{"$f":"-'TS_£CO2'!H8","v":0},{"$f":"-'TS_£CO2'!I8","v":0},{"$f":"-'TS_£CO2'!J8","v":0},{"$f":"-'TS_£CO2'!K8","v":0},{"$f":"-'TS_£CO2'!L8","v":0},{"$f":"-'TS_£CO2'!M8","v":0},{"$f":"-'TS_£CO2'!N8","v":0},{"$f":"-'TS_£CO2'!O8","v":0},{"$f":"-'TS_£CO2'!P8","v":0},{"$f":"-'TS_£CO2'!Q8","v":0},{"$f":"-'TS_£CO2'!R8","v":0},{"$f":"-'TS_£CO2'!S8","v":0},{"$f":"-'TS_£CO2'!T8","v":0},{"$f":"-'TS_£CO2'!U8","v":0},{"$f":"-'TS_£CO2'!V8","v":0},{"$f":"-'TS_£CO2'!W8","v":0},{"$f":"-'TS_£CO2'!X8","v":0},{"$f":"-'TS_£CO2'!Y8","v":0},{"$f":"-'TS_£CO2'!Z8","v":0},{"$f":"-'TS_£CO2'!AA8","v":0},{"$f":"-'TS_£CO2'!AB8","v":0},{"$f":"-'TS_£CO2'!AC8","v":0},{"$f":"-'TS_£CO2'!AD8","v":0},{"$f":"-'TS_£CO2'!AE8","v":0},{"$f":"-'TS_£CO2'!AF8","v":0},{"$f":"-'TS_£CO2'!AG8","v":0},{"$f":"-'TS_£CO2'!AH8","v":0},{"$f":"-'TS_£CO2'!AI8","v":0},{"$f":"-'TS_£CO2'!AJ8","v":0},{"$f":"-'TS_£CO2'!AK8","v":0},{"$f":"-'TS_£CO2'!AL8","v":0},{"$f":"-'TS_£CO2'!AM8","v":0},{"$f":"-'TS_£CO2'!AN8","v":0},{"$f":"-'TS_£CO2'!AO8","v":0},{"$f":"-'TS_£CO2'!AP8","v":0},{"$f":"-'TS_£CO2'!AQ8","v":0},{"$f":"-'TS_£CO2'!AR8","v":0},{"$f":"-'TS_£CO2'!AS8","v":0},{"$f":"-'TS_£CO2'!AT8","v":0},{"$f":"-'TS_£CO2'!AU8","v":0},{"$f":"-'TS_£CO2'!AV8","v":0},{"$f":"-'TS_£CO2'!AW8","v":0},{"$f":"-'TS_£CO2'!AX8","v":0},{"$f":"-'TS_£CO2'!AY8","v":0},{"$f":"-'TS_£CO2'!AZ8","v":0},{"$f":"-'TS_£CO2'!BA8","v":0},{"$f":"-'TS_£CO2'!BB8","v":0},{"$f":"-'TS_£CO2'!BC8","v":0},{"$f":"-'TS_£CO2'!BD8","v":0},{"$f":"-'TS_£CO2'!BE8","v":0},{"$f":"-'TS_£CO2'!BF8","v":0},{"$f":"-'TS_£CO2'!BG8","v":0},{"$f":"-'TS_£CO2'!BH8","v":0},{"$f":"-'TS_£CO2'!BI8","v":0},{"$f":"-'TS_£CO2'!BJ8","v":0},{"$f":"-'TS_£CO2'!BK8","v":0},{"$f":"-'TS_£CO2'!BL8","v":0},{"$f":"-'TS_£CO2'!BM8","v":0},{"$f":"-'TS_£CO2'!BN8","v":0},{"$f":"-'TS_£CO2'!BO8","v":0},{"$f":"-'TS_£CO2'!BP8","v":0},{"$f":"-'TS_£CO2'!BQ8","v":0},{"$f":"-'TS_£CO2'!BR8","v":0},{"$f":"-'TS_£CO2'!BS8","v":0},{"$f":"-'TS_£CO2'!BT8","v":0},{"$f":"-'TS_£CO2'!BU8","v":0},{"$f":"-'TS_£CO2'!BV8","v":0},{"$f":"-'TS_£CO2'!BW8","v":0},{"$f":"-'TS_£CO2'!BX8","v":0},{"$f":"-'TS_£CO2'!BY8","v":0},{"$f":"-'TS_£CO2'!BZ8","v":0},{"$f":"-'TS_£CO2'!CA8","v":0},{"$f":"-'TS_£CO2'!CB8","v":0},{"$f":"-'TS_£CO2'!CC8","v":0},{"$f":"-'TS_£CO2'!CD8","v":0},{"$f":"-'TS_£CO2'!CE8","v":0},{"$f":"-'TS_£CO2'!CF8","v":0},{"$f":"-'TS_£CO2'!CG8","v":0},{"$f":"-'TS_£CO2'!CH8","v":0},{"$f":"-'TS_£CO2'!CI8","v":0},{"$f":"-'TS_£CO2'!CJ8","v":0},{"$f":"-'TS_£CO2'!CK8","v":0},{"$f":"-'TS_£CO2'!CL8","v":0},{"$f":"-'TS_£CO2'!CM8","v":0},{"$f":"-'TS_£CO2'!CN8","v":0},{"$f":"-'TS_£CO2'!CO8","v":0},{"$f":"-'TS_£CO2'!CP8","v":0},{"$f":"-'TS_£CO2'!CQ8","v":0},{"$f":"-'TS_£CO2'!CR8","v":0},{"$f":"-'TS_£CO2'!CS8","v":0},{"$f":"-'TS_£CO2'!CT8","v":0},{"$f":"-'TS_£CO2'!CU8","v":0},{"$f":"-'TS_£CO2'!CV8","v":0},{"$f":"-'TS_£CO2'!CW8","v":0},{"$f":"-'TS_£CO2'!CX8","v":0},{"$f":"-'TS_£CO2'!CY8","v":0},0]
["Value of change in CO2e emissions (traded, discounted)","(£, 2022)",{"$f":"-'TS_£CO2'!C9","v":0},{"$f":"-'TS_£CO2'!D9","v":0},{"$f":"-'TS_£CO2'!E9","v":0},{"$f":"-'TS_£CO2'!F9","v":0},{"$f":"-'TS_£CO2'!G9","v":0},{"$f":"-'TS_£CO2'!H9","v":0},{"$f":"-'TS_£CO2'!I9","v":0},{"$f":"-'TS_£CO2'!J9","v":0},{"$f":"-'TS_£CO2'!K9","v":0},{"$f":"-'TS_£CO2'!L9","v":0},{"$f":"-'TS_£CO2'!M9","v":0},{"$f":"-'TS_£CO2'!N9","v":0},{"$f":"-'TS_£CO2'!O9","v":0},{"$f":"-'TS_£CO2'!P9","v":0},{"$f":"-'TS_£CO2'!Q9","v":0},{"$f":"-'TS_£CO2'!R9","v":0},{"$f":"-'TS_£CO2'!S9","v":0},{"$f":"-'TS_£CO2'!T9","v":0},{"$f":"-'TS_£CO2'!U9","v":0},{"$f":"-'TS_£CO2'!V9","v":0},{"$f":"-'TS_£CO2'!W9","v":0},{"$f":"-'TS_£CO2'!X9","v":0},{"$f":"-'TS_£CO2'!Y9","v":0},{"$f":"-'TS_£CO2'!Z9","v":0},{"$f":"-'TS_£CO2'!AA9","v":0},{"$f":"-'TS_£CO2'!AB9","v":0},{"$f":"-'TS_£CO2'!AC9","v":0},{"$f":"-'TS_£CO2'!AD9","v":0},{"$f":"-'TS_£CO2'!AE9","v":0},{"$f":"-'TS_£CO2'!AF9","v":0},{"$f":"-'TS_£CO2'!AG9","v":0},{"$f":"-'TS_£CO2'!AH9","v":0},{"$f":"-'TS_£CO2'!AI9","v":0},{"$f":"-'TS_£CO2'!AJ9","v":0},{"$f":"-'TS_£CO2'!AK9","v":0},{"$f":"-'TS_£CO2'!AL9","v":0},{"$f":"-'TS_£CO2'!AM9","v":0},{"$f":"-'TS_£CO2'!AN9","v":0},{"$f":"-'TS_£CO2'!AO9","v":0},{"$f":"-'TS_£CO2'!AP9","v":0},{"$f":"-'TS_£CO2'!AQ9","v":0},{"$f":"-'TS_£CO2'!AR9","v":0},{"$f":"-'TS_£CO2'!AS9","v":0},{"$f":"-'TS_£CO2'!AT9","v":0},{"$f":"-'TS_£CO2'!AU9","v":0},{"$f":"-'TS_£CO2'!AV9","v":0},{"$f":"-'TS_£CO2'!AW9","v":0},{"$f":"-'TS_£CO2'!AX9","v":0},{"$f":"-'TS_£CO2'!AY9","v":0},{"$f":"-'TS_£CO2'!AZ9","v":0},{"$f":"-'TS_£CO2'!BA9","v":0},{"$f":"-'TS_£CO2'!BB9","v":0},{"$f":"-'TS_£CO2'!BC9","v":0},{"$f":"-'TS_£CO2'!BD9","v":0},{"$f":"-'TS_£CO2'!BE9","v":0},{"$f":"-'TS_£CO2'!BF9","v":0},{"$f":"-'TS_£CO2'!BG9","v":0},{"$f":"-'TS_£CO2'!BH9","v":0},{"$f":"-'TS_£CO2'!BI9","v":0},{"$f":"-'TS_£CO2'!BJ9","v":0},{"$f":"-'TS_£CO2'!BK9","v":0},{"$f":"-'TS_£CO2'!BL9","v":0},{"$f":"-'TS_£CO2'!BM9","v":0},{"$f":"-'TS_£CO2'!BN9","v":0},{"$f":"-'TS_£CO2'!BO9","v":0},{"$f":"-'TS_£CO2'!BP9","v":0},{"$f":"-'TS_£CO2'!BQ9","v":0},{"$f":"-'TS_£CO2'!BR9","v":0},{"$f":"-'TS_£CO2'!BS9","v":0},{"$f":"-'TS_£CO2'!BT9","v":0},{"$f":"-'TS_£CO2'!BU9","v":0},{"$f":"-'TS_£CO2'!BV9","v":0},{"$f":"-'TS_£CO2'!BW9","v":0},{"$f":"-'TS_£CO2'!BX9","v":0},{"$f":"-'TS_£CO2'!BY9","v":0},{"$f":"-'TS_£CO2'!BZ9","v":0},{"$f":"-'TS_£CO2'!CA9","v":0},{"$f":"-'TS_£CO2'!CB9","v":0},{"$f":"-'TS_£CO2'!CC9","v":0},{"$f":"-'TS_£CO2'!CD9","v":0},{"$f":"-'TS_£CO2'!CE9","v":0},{"$f":"-'TS_£CO2'!CF9","v":0},{"$f":"-'TS_£CO2'!CG9","v":0},{"$f":"-'TS_£CO2'!CH9","v":0},{"$f":"-'TS_£CO2'!CI9","v":0},{"$f":"-'TS_£CO2'!CJ9","v":0},{"$f":"-'TS_£CO2'!CK9","v":0},{"$f":"-'TS_£CO2'!CL9","v":0},{"$f":"-'TS_£CO2'!CM9","v":0},{"$f":"-'TS_£CO2'!CN9","v":0},{"$f":"-'TS_£CO2'!CO9","v":0},{"$f":"-'TS_£CO2'!CP9","v":0},{"$f":"-'TS_£CO2'!CQ9","v":0},{"$f":"-'TS_£CO2'!CR9","v":0},{"$f":"-'TS_£CO2'!CS9","v":0},{"$f":"-'TS_£CO2'!CT9","v":0},{"$f":"-'TS_£CO2'!CU9","v":0},{"$f":"-'TS_£CO2'!CV9","v":0},{"$f":"-'TS_£CO2'!CW9","v":0},{"$f":"-'TS_£CO2'!CX9","v":0},{"$f":"-'TS_£CO2'!CY9","v":0},0]
[]
["Change in CO2e emissions (non-traded)","(kT)",{"$f":"C51","v":0},{"$f":"D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Non-traded carbon price projections","(£, 2022)",{"$f":"'Carbon Values'!B5","v":0},{"$f":"'Carbon Values'!C5","v":0},{"$f":"'Carbon Values'!D5","v":0},{"$f":"'Carbon Values'!E5","v":0},{"$f":"'Carbon Values'!F5","v":0},{"$f":"'Carbon Values'!G5","v":0},{"$f":"'Carbon Values'!H5","v":0},{"$f":"'Carbon Values'!I5","v":0},{"$f":"'Carbon Values'!J5","v":0},{"$f":"'Carbon Values'!K5","v":0},{"$f":"'Carbon Values'!L5","v":218},{"$f":"'Carbon Values'!M5","v":221},{"$f":"'Carbon Values'!N5","v":224},{"$f":"'Carbon Values'!O5","v":228},{"$f":"'Carbon Values'!P5","v":231},{"$f":"'Carbon Values'!Q5","v":235},{"$f":"'Carbon Values'!R5","v":238},{"$f":"'Carbon Values'!S5","v":242},{"$f":"'Carbon Values'!T5","v":246},{"$f":"'Carbon Values'!U5","v":249},{"$f":"'Carbon Values'!V5","v":253},{"$f":"'Carbon Values'!W5","v":257},{"$f":"'Carbon Values'!X5","v":261},{"$f":"'Carbon Values'!Y5","v":265},{"$f":"'Carbon Values'!Z5","v":269},{"$f":"'Carbon Values'!AA5","v":273},{"$f":"'Carbon Values'!AB5","v":277},{"$f":"'Carbon Values'!AC5","v":281},{"$f":"'Carbon Values'!AD5","v":286},{"$f":"'Carbon Values'!AE5","v":290},{"$f":"'Carbon Values'!AF5","v":294},{"$f":"'Carbon Values'!AG5","v":299},{"$f":"'Carbon Values'!AH5","v":304},{"$f":"'Carbon Values'!AI5","v":308},{"$f":"'Carbon Values'!AJ5","v":313},{"$f":"'Carbon Values'!AK5","v":318},{"$f":"'Carbon Values'!AL5","v":322},{"$f":"'Carbon Values'!AM5","v":327},{"$f":"'Carbon Values'!AN5","v":332},{"$f":"'Carbon Values'!AO5","v":337},{"$f":"'Carbon Values'!AP5","v":343},{"$f":"'Carbon Values'!AQ5","v":348},{"$f":"'Carbon Values'!AR5","v":353},{"$f":"'Carbon Values'!AS5","v":358},{"$f":"'Carbon Values'!AT5","v":364},{"$f":"'Carbon Values'!AU5","v":369},{"$f":"'Carbon Values'!AV5","v":375},{"$f":"'Carbon Values'!AW5","v":380},{"$f":"'Carbon Values'!AX5","v":386},{"$f":"'Carbon Values'!AY5","v":392},{"$f":"'Carbon Values'!AZ5","v":398},{"$f":"'Carbon Values'!BA5","v":404},{"$f":"'Carbon Values'!BB5","v":410},{"$f":"'Carbon Values'!BC5","v":416},{"$f":"'Carbon Values'!BD5","v":422},{"$f":"'Carbon Values'!BE5","v":428},{"$f":"'Carbon Values'!BF5","v":435},{"$f":"'Carbon Values'!BG5","v":441},{"$f":"'Carbon Values'!BH5","v":448},{"$f":"'Carbon Values'!BI5","v":455},{"$f":"'Carbon Values'!BJ5","v":461},{"$f":"'Carbon Values'!BK5","v":468},{"$f":"'Carbon Values'!BL5","v":475},{"$f":"'Carbon Values'!BM5","v":482},{"$f":"'Carbon Values'!BN5","v":490},{"$f":"'Carbon Values'!BO5","v":497},{"$f":"'Carbon Values'!BP5","v":505},{"$f":"'Carbon Values'!BQ5","v":512},{"$f":"'Carbon Values'!BR5","v":520},{"$f":"'Carbon Values'!BS5","v":528},{"$f":"'Carbon Values'!BT5","v":535},{"$f":"'Carbon Values'!BU5","v":544},{"$f":"'Carbon Values'!BV5","v":552},{"$f":"'Carbon Values'!BW5","v":560},{"$f":"'Carbon Values'!BX5","v":568},{"$f":"'Carbon Values'!BY5","v":577},{"$f":"'Carbon Values'!BZ5","v":586},{"$f":"'Carbon Values'!CA5","v":594},{"$f":"'Carbon Values'!CB5","v":603},{"$f":"'Carbon Values'!CC5","v":612},{"$f":"'Carbon Values'!CD5","v":621},{"$f":"'Carbon Values'!CE5","v":631},{"$f":"'Carbon Values'!CF5","v":640},{"$f":"'Carbon Values'!CG5","v":650},{"$f":"'Carbon Values'!CH5","v":660},{"$f":"'Carbon Values'!CI5","v":669},{"$f":"'Carbon Values'!CJ5","v":680},{"$f":"'Carbon Values'!CK5","v":690},{"$f":"'Carbon Values'!CL5","v":700},{"$f":"'Carbon Values'!CM5","v":711},{"$f":"'Carbon Values'!CN5","v":721},{"$f":"'Carbon Values'!CO5","v":732},{"$f":"'Carbon Values'!CP5","v":743},{"$f":"'Carbon Values'!CQ5","v":754},{"$f":"'Carbon Values'!CR5","v":765},{"$f":"'Carbon Values'!CS5","v":777},{"$f":"'Carbon Values'!CT5","v":789},{"$f":"'Carbon Values'!CU5","v":800},{"$f":"'Carbon Values'!CV5","v":812},{"$f":"'Carbon Values'!CW5","v":825},{"$f":"'Carbon Values'!CX5","v":837}]
["Value of change in CO2e emissions (non-traded, undiscounted)","(£, 2022)",{"$f":"-'NTS_£CO2'!C8","v":0},{"$f":"-'NTS_£CO2'!D8","v":0},{"$f":"-'NTS_£CO2'!E8","v":0},{"$f":"-'NTS_£CO2'!F8","v":0},{"$f":"-'NTS_£CO2'!G8","v":0},{"$f":"-'NTS_£CO2'!H8","v":0},{"$f":"-'NTS_£CO2'!I8","v":0},{"$f":"-'NTS_£CO2'!J8","v":0},{"$f":"-'NTS_£CO2'!K8","v":0},{"$f":"-'NTS_£CO2'!L8","v":0},{"$f":"-'NTS_£CO2'!M8","v":0},{"$f":"-'NTS_£CO2'!N8","v":0},{"$f":"-'NTS_£CO2'!O8","v":0},{"$f":"-'NTS_£CO2'!P8","v":0},{"$f":"-'NTS_£CO2'!Q8","v":0},{"$f":"-'NTS_£CO2'!R8","v":0},{"$f":"-'NTS_£CO2'!S8","v":0},{"$f":"-'NTS_£CO2'!T8","v":0},{"$f":"-'NTS_£CO2'!U8","v":0},{"$f":"-'NTS_£CO2'!V8","v":0},{"$f":"-'NTS_£CO2'!W8","v":0},{"$f":"-'NTS_£CO2'!X8","v":0},{"$f":"-'NTS_£CO2'!Y8","v":0},{"$f":"-'NTS_£CO2'!Z8","v":0},{"$f":"-'NTS_£CO2'!AA8","v":0},{"$f":"-'NTS_£CO2'!AB8","v":0},{"$f":"-'NTS_£CO2'!AC8","v":0},{"$f":"-'NTS_£CO2'!AD8","v":0},{"$f":"-'NTS_£CO2'!AE8","v":0},{"$f":"-'NTS_£CO2'!AF8","v":0},{"$f":"-'NTS_£CO2'!AG8","v":0},{"$f":"-'NTS_£CO2'!AH8","v":0},{"$f":"-'NTS_£CO2'!AI8","v":0},{"$f":"-'NTS_£CO2'!AJ8","v":0},{"$f":"-'NTS_£CO2'!AK8","v":0},{"$f":"-'NTS_£CO2'!AL8","v":0},{"$f":"-'NTS_£CO2'!AM8","v":0},{"$f":"-'NTS_£CO2'!AN8","v":0},{"$f":"-'NTS_£CO2'!AO8","v":0},{"$f":"-'NTS_£CO2'!AP8","v":0},{"$f":"-'NTS_£CO2'!AQ8","v":0},{"$f":"-'NTS_£CO2'!AR8","v":0},{"$f":"-'NTS_£CO2'!AS8","v":0},{"$f":"-'NTS_£CO2'!AT8","v":0},{"$f":"-'NTS_£CO2'!AU8","v":0},{"$f":"-'NTS_£CO2'!AV8","v":0},{"$f":"-'NTS_£CO2'!AW8","v":0},{"$f":"-'NTS_£CO2'!AX8","v":0},{"$f":"-'NTS_£CO2'!AY8","v":0},{"$f":"-'NTS_£CO2'!AZ8","v":0},{"$f":"-'NTS_£CO2'!BA8","v":0},{"$f":"-'NTS_£CO2'!BB8","v":0},{"$f":"-'NTS_£CO2'!BC8","v":0},{"$f":"-'NTS_£CO2'!BD8","v":0},{"$f":"-'NTS_£CO2'!BE8","v":0},{"$f":"-'NTS_£CO2'!BF8","v":0},{"$f":"-'NTS_£CO2'!BG8","v":0},{"$f":"-'NTS_£CO2'!BH8","v":0},{"$f":"-'NTS_£CO2'!BI8","v":0},{"$f":"-'NTS_£CO2'!BJ8","v":0},{"$f":"-'NTS_£CO2'!BK8","v":0},{"$f":"-'NTS_£CO2'!BL8","v":0},{"$f":"-'NTS_£CO2'!BM8","v":0},{"$f":"-'NTS_£CO2'!BN8","v":0},{"$f":"-'NTS_£CO2'!BO8","v":0},{"$f":"-'NTS_£CO2'!BP8","v":0},{"$f":"-'NTS_£CO2'!BQ8","v":0},{"$f":"-'NTS_£CO2'!BR8","v":0},{"$f":"-'NTS_£CO2'!BS8","v":0},{"$f":"-'NTS_£CO2'!BT8","v":0},{"$f":"-'NTS_£CO2'!BU8","v":0},{"$f":"-'NTS_£CO2'!BV8","v":0},{"$f":"-'NTS_£CO2'!BW8","v":0},{"$f":"-'NTS_£CO2'!BX8","v":0},{"$f":"-'NTS_£CO2'!BY8","v":0},{"$f":"-'NTS_£CO2'!BZ8","v":0},{"$f":"-'NTS_£CO2'!CA8","v":0},{"$f":"-'NTS_£CO2'!CB8","v":0},{"$f":"-'NTS_£CO2'!CC8","v":0},{"$f":"-'NTS_£CO2'!CD8","v":0},{"$f":"-'NTS_£CO2'!CE8","v":0},{"$f":"-'NTS_£CO2'!CF8","v":0},{"$f":"-'NTS_£CO2'!CG8","v":0},{"$f":"-'NTS_£CO2'!CH8","v":0},{"$f":"-'NTS_£CO2'!CI8","v":0},{"$f":"-'NTS_£CO2'!CJ8","v":0},{"$f":"-'NTS_£CO2'!CK8","v":0},{"$f":"-'NTS_£CO2'!CL8","v":0},{"$f":"-'NTS_£CO2'!CM8","v":0},{"$f":"-'NTS_£CO2'!CN8","v":0},{"$f":"-'NTS_£CO2'!CO8","v":0},{"$f":"-'NTS_£CO2'!CP8","v":0},{"$f":"-'NTS_£CO2'!CQ8","v":0},{"$f":"-'NTS_£CO2'!CR8","v":0},{"$f":"-'NTS_£CO2'!CS8","v":0},{"$f":"-'NTS_£CO2'!CT8","v":0},{"$f":"-'NTS_£CO2'!CU8","v":0},{"$f":"-'NTS_£CO2'!CV8","v":0},{"$f":"-'NTS_£CO2'!CW8","v":0},{"$f":"-'NTS_£CO2'!CX8","v":0},{"$f":"-'NTS_£CO2'!CY8","v":0},0]
["Value of change in CO2e emissions (non-traded, discounted)","(£, 2022)",{"$f":"-'NTS_£CO2'!C9","v":0},{"$f":"-'NTS_£CO2'!D9","v":0},{"$f":"-'NTS_£CO2'!E9","v":0},{"$f":"-'NTS_£CO2'!F9","v":0},{"$f":"-'NTS_£CO2'!G9","v":0},{"$f":"-'NTS_£CO2'!H9","v":0},{"$f":"-'NTS_£CO2'!I9","v":0},{"$f":"-'NTS_£CO2'!J9","v":0},{"$f":"-'NTS_£CO2'!K9","v":0},{"$f":"-'NTS_£CO2'!L9","v":0},{"$f":"-'NTS_£CO2'!M9","v":0},{"$f":"-'NTS_£CO2'!N9","v":0},{"$f":"-'NTS_£CO2'!O9","v":0},{"$f":"-'NTS_£CO2'!P9","v":0},{"$f":"-'NTS_£CO2'!Q9","v":0},{"$f":"-'NTS_£CO2'!R9","v":0},{"$f":"-'NTS_£CO2'!S9","v":0},{"$f":"-'NTS_£CO2'!T9","v":0},{"$f":"-'NTS_£CO2'!U9","v":0},{"$f":"-'NTS_£CO2'!V9","v":0},{"$f":"-'NTS_£CO2'!W9","v":0},{"$f":"-'NTS_£CO2'!X9","v":0},{"$f":"-'NTS_£CO2'!Y9","v":0},{"$f":"-'NTS_£CO2'!Z9","v":0},{"$f":"-'NTS_£CO2'!AA9","v":0},{"$f":"-'NTS_£CO2'!AB9","v":0},{"$f":"-'NTS_£CO2'!AC9","v":0},{"$f":"-'NTS_£CO2'!AD9","v":0},{"$f":"-'NTS_£CO2'!AE9","v":0},{"$f":"-'NTS_£CO2'!AF9","v":0},{"$f":"-'NTS_£CO2'!AG9","v":0},{"$f":"-'NTS_£CO2'!AH9","v":0},{"$f":"-'NTS_£CO2'!AI9","v":0},{"$f":"-'NTS_£CO2'!AJ9","v":0},{"$f":"-'NTS_£CO2'!AK9","v":0},{"$f":"-'NTS_£CO2'!AL9","v":0},{"$f":"-'NTS_£CO2'!AM9","v":0},{"$f":"-'NTS_£CO2'!AN9","v":0},{"$f":"-'NTS_£CO2'!AO9","v":0},{"$f":"-'NTS_£CO2'!AP9","v":0},{"$f":"-'NTS_£CO2'!AQ9","v":0},{"$f":"-'NTS_£CO2'!AR9","v":0},{"$f":"-'NTS_£CO2'!AS9","v":0},{"$f":"-'NTS_£CO2'!AT9","v":0},{"$f":"-'NTS_£CO2'!AU9","v":0},{"$f":"-'NTS_£CO2'!AV9","v":0},{"$f":"-'NTS_£CO2'!AW9","v":0},{"$f":"-'NTS_£CO2'!AX9","v":0},{"$f":"-'NTS_£CO2'!AY9","v":0},{"$f":"-'NTS_£CO2'!AZ9","v":0},{"$f":"-'NTS_£CO2'!BA9","v":0},{"$f":"-'NTS_£CO2'!BB9","v":0},{"$f":"-'NTS_£CO2'!BC9","v":0},{"$f":"-'NTS_£CO2'!BD9","v":0},{"$f":"-'NTS_£CO2'!BE9","v":0},{"$f":"-'NTS_£CO2'!BF9","v":0},{"$f":"-'NTS_£CO2'!BG9","v":0},{"$f":"-'NTS_£CO2'!BH9","v":0},{"$f":"-'NTS_£CO2'!BI9","v":0},{"$f":"-'NTS_£CO2'!BJ9","v":0},{"$f":"-'NTS_£CO2'!BK9","v":0},{"$f":"-'NTS_£CO2'!BL9","v":0},{"$f":"-'NTS_£CO2'!BM9","v":0},{"$f":"-'NTS_£CO2'!BN9","v":0},{"$f":"-'NTS_£CO2'!BO9","v":0},{"$f":"-'NTS_£CO2'!BP9","v":0},{"$f":"-'NTS_£CO2'!BQ9","v":0},{"$f":"-'NTS_£CO2'!BR9","v":0},{"$f":"-'NTS_£CO2'!BS9","v":0},{"$f":"-'NTS_£CO2'!BT9","v":0},{"$f":"-'NTS_£CO2'!BU9","v":0},{"$f":"-'NTS_£CO2'!BV9","v":0},{"$f":"-'NTS_£CO2'!BW9","v":0},{"$f":"-'NTS_£CO2'!BX9","v":0},{"$f":"-'NTS_£CO2'!BY9","v":0},{"$f":"-'NTS_£CO2'!BZ9","v":0},{"$f":"-'NTS_£CO2'!CA9","v":0},{"$f":"-'NTS_£CO2'!CB9","v":0},{"$f":"-'NTS_£CO2'!CC9","v":0},{"$f":"-'NTS_£CO2'!CD9","v":0},{"$f":"-'NTS_£CO2'!CE9","v":0},{"$f":"-'NTS_£CO2'!CF9","v":0},{"$f":"-'NTS_£CO2'!CG9","v":0},{"$f":"-'NTS_£CO2'!CH9","v":0},{"$f":"-'NTS_£CO2'!CI9","v":0},{"$f":"-'NTS_£CO2'!CJ9","v":0},{"$f":"-'NTS_£CO2'!CK9","v":0},{"$f":"-'NTS_£CO2'!CL9","v":0},{"$f":"-'NTS_£CO2'!CM9","v":0},{"$f":"-'NTS_£CO2'!CN9","v":0},{"$f":"-'NTS_£CO2'!CO9","v":0},{"$f":"-'NTS_£CO2'!CP9","v":0},{"$f":"-'NTS_£CO2'!CQ9","v":0},{"$f":"-'NTS_£CO2'!CR9","v":0},{"$f":"-'NTS_£CO2'!CS9","v":0},{"$f":"-'NTS_£CO2'!CT9","v":0},{"$f":"-'NTS_£CO2'!CU9","v":0},{"$f":"-'NTS_£CO2'!CV9","v":0},{"$f":"-'NTS_£CO2'!CW9","v":0},{"$f":"-'NTS_£CO2'!CX9","v":0},{"$f":"-'NTS_£CO2'!CY9","v":0},0]
[]
["Air quality impact (traded sector, undiscounted)","(£, 2022)",{"$f":"-TS_air_quality!C14","v":0},{"$f":"-TS_air_quality!D14","v":0},{"$f":"-TS_air_quality!E14","v":0},{"$f":"-TS_air_quality!F14","v":0},{"$f":"-TS_air_quality!G14","v":0},{"$f":"-TS_air_quality!H14","v":0},{"$f":"-TS_air_quality!I14","v":0},{"$f":"-TS_air_quality!J14","v":0},{"$f":"-TS_air_quality!K14","v":0},{"$f":"-TS_air_quality!L14","v":0},{"$f":"-TS_air_quality!M14","v":0},{"$f":"-TS_air_quality!N14","v":0},{"$f":"-TS_air_quality!O14","v":0},{"$f":"-TS_air_quality!P14","v":0},{"$f":"-TS_air_quality!Q14","v":0},{"$f":"-TS_air_quality!R14","v":0},{"$f":"-TS_air_quality!S14","v":0},{"$f":"-TS_air_quality!T14","v":0},{"$f":"-TS_air_quality!U14","v":0},{"$f":"-TS_air_quality!V14","v":0},{"$f":"-TS_air_quality!W14","v":0},{"$f":"-TS_air_quality!X14","v":0},{"$f":"-TS_air_quality!Y14","v":0},{"$f":"-TS_air_quality!Z14","v":0},{"$f":"-TS_air_quality!AA14","v":0},{"$f":"-TS_air_quality!AB14","v":0},{"$f":"-TS_air_quality!AC14","v":0},{"$f":"-TS_air_quality!AD14","v":0},{"$f":"-TS_air_quality!AE14","v":0},{"$f":"-TS_air_quality!AF14","v":0},{"$f":"-TS_air_quality!AG14","v":0},{"$f":"-TS_air_quality!AH14","v":0},{"$f":"-TS_air_quality!AI14","v":0},{"$f":"-TS_air_quality!AJ14","v":0},{"$f":"-TS_air_quality!AK14","v":0},{"$f":"-TS_air_quality!AL14","v":0},{"$f":"-TS_air_quality!AM14","v":0},{"$f":"-TS_air_quality!AN14","v":0},{"$f":"-TS_air_quality!AO14","v":0},{"$f":"-TS_air_quality!AP14","v":0},{"$f":"-TS_air_quality!AQ14","v":0},{"$f":"-TS_air_quality!AR14","v":0},{"$f":"-TS_air_quality!AS14","v":0},{"$f":"-TS_air_quality!AT14","v":0},{"$f":"-TS_air_quality!AU14","v":0},{"$f":"-TS_air_quality!AV14","v":0},{"$f":"-TS_air_quality!AW14","v":0},{"$f":"-TS_air_quality!AX14","v":0},{"$f":"-TS_air_quality!AY14","v":0},{"$f":"-TS_air_quality!AZ14","v":0},{"$f":"-TS_air_quality!BA14","v":0},{"$f":"-TS_air_quality!BB14","v":0},{"$f":"-TS_air_quality!BC14","v":0},{"$f":"-TS_air_quality!BD14","v":0},{"$f":"-TS_air_quality!BE14","v":0},{"$f":"-TS_air_quality!BF14","v":0},{"$f":"-TS_air_quality!BG14","v":0},{"$f":"-TS_air_quality!BH14","v":0},{"$f":"-TS_air_quality!BI14","v":0},{"$f":"-TS_air_quality!BJ14","v":0},{"$f":"-TS_air_quality!BK14","v":0},{"$f":"-TS_air_quality!BL14","v":0},{"$f":"-TS_air_quality!BM14","v":0},{"$f":"-TS_air_quality!BN14","v":0},{"$f":"-TS_air_quality!BO14","v":0},{"$f":"-TS_air_quality!BP14","v":0},{"$f":"-TS_air_quality!BQ14","v":0},{"$f":"-TS_air_quality!BR14","v":0},{"$f":"-TS_air_quality!BS14","v":0},{"$f":"-TS_air_quality!BT14","v":0},{"$f":"-TS_air_quality!BU14","v":0},{"$f":"-TS_air_quality!BV14","v":0},{"$f":"-TS_air_quality!BW14","v":0},{"$f":"-TS_air_quality!BX14","v":0},{"$f":"-TS_air_quality!BY14","v":0},{"$f":"-TS_air_quality!BZ14","v":0},{"$f":"-TS_air_quality!CA14","v":0},{"$f":"-TS_air_quality!CB14","v":0},{"$f":"-TS_air_quality!CC14","v":0},{"$f":"-TS_air_quality!CD14","v":0},{"$f":"-TS_air_quality!CE14","v":0},{"$f":"-TS_air_quality!CF14","v":0},{"$f":"-TS_air_quality!CG14","v":0},{"$f":"-TS_air_quality!CH14","v":0},{"$f":"-TS_air_quality!CI14","v":0},{"$f":"-TS_air_quality!CJ14","v":0},{"$f":"-TS_air_quality!CK14","v":0},{"$f":"-TS_air_quality!CL14","v":0},{"$f":"-TS_air_quality!CM14","v":0},{"$f":"-TS_air_quality!CN14","v":0},{"$f":"-TS_air_quality!CO14","v":0},{"$f":"-TS_air_quality!CP14","v":0},{"$f":"-TS_air_quality!CQ14","v":0},{"$f":"-TS_air_quality!CR14","v":0},{"$f":"-TS_air_quality!CS14","v":0},{"$f":"-TS_air_quality!CT14","v":0},{"$f":"-TS_air_quality!CU14","v":0},{"$f":"-TS_air_quality!CV14","v":0},{"$f":"-TS_air_quality!CW14","v":0},{"$f":"-TS_air_quality!CX14","v":0},{"$f":"-TS_air_quality!CY14","v":0},{"$f":"SUM(C63:CY63)","v":0}]
["Air quality impact (traded sector, discounted)","(£, 2022)",{"$f":"-TS_air_quality!C15","v":0},{"$f":"-TS_air_quality!D15","v":0},{"$f":"-TS_air_quality!E15","v":0},{"$f":"-TS_air_quality!F15","v":0},{"$f":"-TS_air_quality!G15","v":0},{"$f":"-TS_air_quality!H15","v":0},{"$f":"-TS_air_quality!I15","v":0},{"$f":"-TS_air_quality!J15","v":0},{"$f":"-TS_air_quality!K15","v":0},{"$f":"-TS_air_quality!L15","v":0},{"$f":"-TS_air_quality!M15","v":0},{"$f":"-TS_air_quality!N15","v":0},{"$f":"-TS_air_quality!O15","v":0},{"$f":"-TS_air_quality!P15","v":0},{"$f":"-TS_air_quality!Q15","v":0},{"$f":"-TS_air_quality!R15","v":0},{"$f":"-TS_air_quality!S15","v":0},{"$f":"-TS_air_quality!T15","v":0},{"$f":"-TS_air_quality!U15","v":0},{"$f":"-TS_air_quality!V15","v":0},{"$f":"-TS_air_quality!W15","v":0},{"$f":"-TS_air_quality!X15","v":0},{"$f":"-TS_air_quality!Y15","v":0},{"$f":"-TS_air_quality!Z15","v":0},{"$f":"-TS_air_quality!AA15","v":0},{"$f":"-TS_air_quality!AB15","v":0},{"$f":"-TS_air_quality!AC15","v":0},{"$f":"-TS_air_quality!AD15","v":0},{"$f":"-TS_air_quality!AE15","v":0},{"$f":"-TS_air_quality!AF15","v":0},{"$f":"-TS_air_quality!AG15","v":0},{"$f":"-TS_air_quality!AH15","v":0},{"$f":"-TS_air_quality!AI15","v":0},{"$f":"-TS_air_quality!AJ15","v":0},{"$f":"-TS_air_quality!AK15","v":0},{"$f":"-TS_air_quality!AL15","v":0},{"$f":"-TS_air_quality!AM15","v":0},{"$f":"-TS_air_quality!AN15","v":0},{"$f":"-TS_air_quality!AO15","v":0},{"$f":"-TS_air_quality!AP15","v":0},{"$f":"-TS_air_quality!AQ15","v":0},{"$f":"-TS_air_quality!AR15","v":0},{"$f":"-TS_air_quality!AS15","v":0},{"$f":"-TS_air_quality!AT15","v":0},{"$f":"-TS_air_quality!AU15","v":0},{"$f":"-TS_air_quality!AV15","v":0},{"$f":"-TS_air_quality!AW15","v":0},{"$f":"-TS_air_quality!AX15","v":0},{"$f":"-TS_air_quality!AY15","v":0},{"$f":"-TS_air_quality!AZ15","v":0},{"$f":"-TS_air_quality!BA15","v":0},{"$f":"-TS_air_quality!BB15","v":0},{"$f":"-TS_air_quality!BC15","v":0},{"$f":"-TS_air_quality!BD15","v":0},{"$f":"-TS_air_quality!BE15","v":0},{"$f":"-TS_air_quality!BF15","v":0},{"$f":"-TS_air_quality!BG15","v":0},{"$f":"-TS_air_quality!BH15","v":0},{"$f":"-TS_air_quality!BI15","v":0},{"$f":"-TS_air_quality!BJ15","v":0},{"$f":"-TS_air_quality!BK15","v":0},{"$f":"-TS_air_quality!BL15","v":0},{"$f":"-TS_air_quality!BM15","v":0},{"$f":"-TS_air_quality!BN15","v":0},{"$f":"-TS_air_quality!BO15","v":0},{"$f":"-TS_air_quality!BP15","v":0},{"$f":"-TS_air_quality!BQ15","v":0},{"$f":"-TS_air_quality!BR15","v":0},{"$f":"-TS_air_quality!BS15","v":0},{"$f":"-TS_air_quality!BT15","v":0},{"$f":"-TS_air_quality!BU15","v":0},{"$f":"-TS_air_quality!BV15","v":0},{"$f":"-TS_air_quality!BW15","v":0},{"$f":"-TS_air_quality!BX15","v":0},{"$f":"-TS_air_quality!BY15","v":0},{"$f":"-TS_air_quality!BZ15","v":0},{"$f":"-TS_air_quality!CA15","v":0},{"$f":"-TS_air_quality!CB15","v":0},{"$f":"-TS_air_quality!CC15","v":0},{"$f":"-TS_air_quality!CD15","v":0},{"$f":"-TS_air_quality!CE15","v":0},{"$f":"-TS_air_quality!CF15","v":0},{"$f":"-TS_air_quality!CG15","v":0},{"$f":"-TS_air_quality!CH15","v":0},{"$f":"-TS_air_quality!CI15","v":0},{"$f":"-TS_air_quality!CJ15","v":0},{"$f":"-TS_air_quality!CK15","v":0},{"$f":"-TS_air_quality!CL15","v":0},{"$f":"-TS_air_quality!CM15","v":0},{"$f":"-TS_air_quality!CN15","v":0},{"$f":"-TS_air_quality!CO15","v":0},{"$f":"-TS_air_quality!CP15","v":0},{"$f":"-TS_air_quality!CQ15","v":0},{"$f":"-TS_air_quality!CR15","v":0},{"$f":"-TS_air_quality!CS15","v":0},{"$f":"-TS_air_quality!CT15","v":0},{"$f":"-TS_air_quality!CU15","v":0},{"$f":"-TS_air_quality!CV15","v":0},{"$f":"-TS_air_quality!CW15","v":0},{"$f":"-TS_air_quality!CX15","v":0},{"$f":"-TS_air_quality!CY15","v":0},0]
[]
["Air quality impact (non-traded sector, undiscounted)","(£, 2022)",{"$f":"-NTS_air_quality!C35","v":0},{"$f":"-NTS_air_quality!D35","v":0},{"$f":"-NTS_air_quality!E35","v":0},{"$f":"-NTS_air_quality!F35","v":0},{"$f":"-NTS_air_quality!G35","v":0},{"$f":"-NTS_air_quality!H35","v":0},{"$f":"-NTS_air_quality!I35","v":0},{"$f":"-NTS_air_quality!J35","v":0},{"$f":"-NTS_air_quality!K35","v":0},{"$f":"-NTS_air_quality!L35","v":0},{"$f":"-NTS_air_quality!M35","v":0},{"$f":"-NTS_air_quality!N35","v":0},{"$f":"-NTS_air_quality!O35","v":0},{"$f":"-NTS_air_quality!P35","v":0},{"$f":"-NTS_air_quality!Q35","v":0},{"$f":"-NTS_air_quality!R35","v":0},{"$f":"-NTS_air_quality!S35","v":0},{"$f":"-NTS_air_quality!T35","v":0},{"$f":"-NTS_air_quality!U35","v":0},{"$f":"-NTS_air_quality!V35","v":0},{"$f":"-NTS_air_quality!W35","v":0},{"$f":"-NTS_air_quality!X35","v":0},{"$f":"-NTS_air_quality!Y35","v":0},{"$f":"-NTS_air_quality!Z35","v":0},{"$f":"-NTS_air_quality!AA35","v":0},{"$f":"-NTS_air_quality!AB35","v":0},{"$f":"-NTS_air_quality!AC35","v":0},{"$f":"-NTS_air_quality!AD35","v":0},{"$f":"-NTS_air_quality!AE35","v":0},{"$f":"-NTS_air_quality!AF35","v":0},{"$f":"-NTS_air_quality!AG35","v":0},{"$f":"-NTS_air_quality!AH35","v":0},{"$f":"-NTS_air_quality!AI35","v":0},{"$f":"-NTS_air_quality!AJ35","v":0},{"$f":"-NTS_air_quality!AK35","v":0},{"$f":"-NTS_air_quality!AL35","v":0},{"$f":"-NTS_air_quality!AM35","v":0},{"$f":"-NTS_air_quality!AN35","v":0},{"$f":"-NTS_air_quality!AO35","v":0},{"$f":"-NTS_air_quality!AP35","v":0},{"$f":"-NTS_air_quality!AQ35","v":0},{"$f":"-NTS_air_quality!AR35","v":0},{"$f":"-NTS_air_quality!AS35","v":0},{"$f":"-NTS_air_quality!AT35","v":0},{"$f":"-NTS_air_quality!AU35","v":0},{"$f":"-NTS_air_quality!AV35","v":0},{"$f":"-NTS_air_quality!AW35","v":0},{"$f":"-NTS_air_quality!AX35","v":0},{"$f":"-NTS_air_quality!AY35","v":0},{"$f":"-NTS_air_quality!AZ35","v":0},{"$f":"-NTS_air_quality!BA35","v":0},{"$f":"-NTS_air_quality!BB35","v":0},{"$f":"-NTS_air_quality!BC35","v":0},{"$f":"-NTS_air_quality!BD35","v":0},{"$f":"-NTS_air_quality!BE35","v":0},{"$f":"-NTS_air_quality!BF35","v":0},{"$f":"-NTS_air_quality!BG35","v":0},{"$f":"-NTS_air_quality!BH35","v":0},{"$f":"-NTS_air_quality!BI35","v":0},{"$f":"-NTS_air_quality!BJ35","v":0},{"$f":"-NTS_air_quality!BK35","v":0},{"$f":"-NTS_air_quality!BL35","v":0},{"$f":"-NTS_air_quality!BM35","v":0},{"$f":"-NTS_air_quality!BN35","v":0},{"$f":"-NTS_air_quality!BO35","v":0},{"$f":"-NTS_air_quality!BP35","v":0},{"$f":"-NTS_air_quality!BQ35","v":0},{"$f":"-NTS_air_quality!BR35","v":0},{"$f":"-NTS_air_quality!BS35","v":0},{"$f":"-NTS_air_quality!BT35","v":0},{"$f":"-NTS_air_quality!BU35","v":0},{"$f":"-NTS_air_quality!BV35","v":0},{"$f":"-NTS_air_quality!BW35","v":0},{"$f":"-NTS_air_quality!BX35","v":0},{"$f":"-NTS_air_quality!BY35","v":0},{"$f":"-NTS_air_quality!BZ35","v":0},{"$f":"-NTS_air_quality!CA35","v":0},{"$f":"-NTS_air_quality!CB35","v":0},{"$f":"-NTS_air_quality!CC35","v":0},{"$f":"-NTS_air_quality!CD35","v":0},{"$f":"-NTS_air_quality!CE35","v":0},{"$f":"-NTS_air_quality!CF35","v":0},{"$f":"-NTS_air_quality!CG35","v":0},{"$f":"-NTS_air_quality!CH35","v":0},{"$f":"-NTS_air_quality!CI35","v":0},{"$f":"-NTS_air_quality!CJ35","v":0},{"$f":"-NTS_air_quality!CK35","v":0},{"$f":"-NTS_air_quality!CL35","v":0},{"$f":"-NTS_air_quality!CM35","v":0},{"$f":"-NTS_air_quality!CN35","v":0},{"$f":"-NTS_air_quality!CO35","v":0},{"$f":"-NTS_air_quality!CP35","v":0},{"$f":"-NTS_air_quality!CQ35","v":0},{"$f":"-NTS_air_quality!CR35","v":0},{"$f":"-NTS_air_quality!CS35","v":0},{"$f":"-NTS_air_quality!CT35","v":0},{"$f":"-NTS_air_quality!CU35","v":0},{"$f":"-NTS_air_quality!CV35","v":0},{"$f":"-NTS_air_quality!CW35","v":0},{"$f":"-NTS_air_quality!CX35","v":0},{"$f":"-NTS_air_quality!CY35","v":0},0]
["Air quality impact (non-traded sector, discounted)","(£, 2022)",{"$f":"-NTS_air_quality!C36","v":0},{"$f":"-NTS_air_quality!D36","v":0},{"$f":"-NTS_air_quality!E36","v":0},{"$f":"-NTS_air_quality!F36","v":0},{"$f":"-NTS_air_quality!G36","v":0},{"$f":"-NTS_air_quality!H36","v":0},{"$f":"-NTS_air_quality!I36","v":0},{"$f":"-NTS_air_quality!J36","v":0},{"$f":"-NTS_air_quality!K36","v":0},{"$f":"-NTS_air_quality!L36","v":0},{"$f":"-NTS_air_quality!M36","v":0},{"$f":"-NTS_air_quality!N36","v":0},{"$f":"-NTS_air_quality!O36","v":0},{"$f":"-NTS_air_quality!P36","v":0},{"$f":"-NTS_air_quality!Q36","v":0},{"$f":"-NTS_air_quality!R36","v":0},{"$f":"-NTS_air_quality!S36","v":0},{"$f":"-NTS_air_quality!T36","v":0},{"$f":"-NTS_air_quality!U36","v":0},{"$f":"-NTS_air_quality!V36","v":0},{"$f":"-NTS_air_quality!W36","v":0},{"$f":"-NTS_air_quality!X36","v":0},{"$f":"-NTS_air_quality!Y36","v":0},{"$f":"-NTS_air_quality!Z36","v":0},{"$f":"-NTS_air_quality!AA36","v":0},{"$f":"-NTS_air_quality!AB36","v":0},{"$f":"-NTS_air_quality!AC36","v":0},{"$f":"-NTS_air_quality!AD36","v":0},{"$f":"-NTS_air_quality!AE36","v":0},{"$f":"-NTS_air_quality!AF36","v":0},{"$f":"-NTS_air_quality!AG36","v":0},{"$f":"-NTS_air_quality!AH36","v":0},{"$f":"-NTS_air_quality!AI36","v":0},{"$f":"-NTS_air_quality!AJ36","v":0},{"$f":"-NTS_air_quality!AK36","v":0},{"$f":"-NTS_air_quality!AL36","v":0},{"$f":"-NTS_air_quality!AM36","v":0},{"$f":"-NTS_air_quality!AN36","v":0},{"$f":"-NTS_air_quality!AO36","v":0},{"$f":"-NTS_air_quality!AP36","v":0},{"$f":"-NTS_air_quality!AQ36","v":0},{"$f":"-NTS_air_quality!AR36","v":0},{"$f":"-NTS_air_quality!AS36","v":0},{"$f":"-NTS_air_quality!AT36","v":0},{"$f":"-NTS_air_quality!AU36","v":0},{"$f":"-NTS_air_quality!AV36","v":0},{"$f":"-NTS_air_quality!AW36","v":0},{"$f":"-NTS_air_quality!AX36","v":0},{"$f":"-NTS_air_quality!AY36","v":0},{"$f":"-NTS_air_quality!AZ36","v":0},{"$f":"-NTS_air_quality!BA36","v":0},{"$f":"-NTS_air_quality!BB36","v":0},{"$f":"-NTS_air_quality!BC36","v":0},{"$f":"-NTS_air_quality!BD36","v":0},{"$f":"-NTS_air_quality!BE36","v":0},{"$f":"-NTS_air_quality!BF36","v":0},{"$f":"-NTS_air_quality!BG36","v":0},{"$f":"-NTS_air_quality!BH36","v":0},{"$f":"-NTS_air_quality!BI36","v":0},{"$f":"-NTS_air_quality!BJ36","v":0},{"$f":"-NTS_air_quality!BK36","v":0},{"$f":"-NTS_air_quality!BL36","v":0},{"$f":"-NTS_air_quality!BM36","v":0},{"$f":"-NTS_air_quality!BN36","v":0},{"$f":"-NTS_air_quality!BO36","v":0},{"$f":"-NTS_air_quality!BP36","v":0},{"$f":"-NTS_air_quality!BQ36","v":0},{"$f":"-NTS_air_quality!BR36","v":0},{"$f":"-NTS_air_quality!BS36","v":0},{"$f":"-NTS_air_quality!BT36","v":0},{"$f":"-NTS_air_quality!BU36","v":0},{"$f":"-NTS_air_quality!BV36","v":0},{"$f":"-NTS_air_quality!BW36","v":0},{"$f":"-NTS_air_quality!BX36","v":0},{"$f":"-NTS_air_quality!BY36","v":0},{"$f":"-NTS_air_quality!BZ36","v":0},{"$f":"-NTS_air_quality!CA36","v":0},{"$f":"-NTS_air_quality!CB36","v":0},{"$f":"-NTS_air_quality!CC36","v":0},{"$f":"-NTS_air_quality!CD36","v":0},{"$f":"-NTS_air_quality!CE36","v":0},{"$f":"-NTS_air_quality!CF36","v":0},{"$f":"-NTS_air_quality!CG36","v":0},{"$f":"-NTS_air_quality!CH36","v":0},{"$f":"-NTS_air_quality!CI36","v":0},{"$f":"-NTS_air_quality!CJ36","v":0},{"$f":"-NTS_air_quality!CK36","v":0},{"$f":"-NTS_air_quality!CL36","v":0},{"$f":"-NTS_air_quality!CM36","v":0},{"$f":"-NTS_air_quality!CN36","v":0},{"$f":"-NTS_air_quality!CO36","v":0},{"$f":"-NTS_air_quality!CP36","v":0},{"$f":"-NTS_air_quality!CQ36","v":0},{"$f":"-NTS_air_quality!CR36","v":0},{"$f":"-NTS_air_quality!CS36","v":0},{"$f":"-NTS_air_quality!CT36","v":0},{"$f":"-NTS_air_quality!CU36","v":0},{"$f":"-NTS_air_quality!CV36","v":0},{"$f":"-NTS_air_quality!CW36","v":0},{"$f":"-NTS_air_quality!CX36","v":0},{"$f":"-NTS_air_quality!CY36","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Change in overall final energy demand","(MWh)",{"$f":"renewables_costs!C43","v":0},{"$f":"renewables_costs!D43","v":0},{"$f":"renewables_costs!E43","v":0},{"$f":"renewables_costs!F43","v":0},{"$f":"renewables_costs!G43","v":0},{"$f":"renewables_costs!H43","v":0},{"$f":"renewables_costs!I43","v":0},{"$f":"renewables_costs!J43","v":0},{"$f":"renewables_costs!K43","v":0},{"$f":"renewables_costs!L43","v":0},{"$f":"renewables_costs!M43","v":0},{"$f":"renewables_costs!N43","v":0},{"$f":"renewables_costs!O43","v":0},{"$f":"renewables_costs!P43","v":0},{"$f":"renewables_costs!Q43","v":0},{"$f":"renewables_costs!R43","v":0},{"$f":"renewables_costs!S43","v":0},{"$f":"renewables_costs!T43","v":0},{"$f":"renewables_costs!U43","v":0},{"$f":"renewables_costs!V43","v":0},{"$f":"renewables_costs!W43","v":0},{"$f":"renewables_costs!X43","v":0},{"$f":"renewables_costs!Y43","v":0},{"$f":"renewables_costs!Z43","v":0},{"$f":"renewables_costs!AA43","v":0},{"$f":"renewables_costs!AB43","v":0},{"$f":"renewables_costs!AC43","v":0},{"$f":"renewables_costs!AD43","v":0},{"$f":"renewables_costs!AE43","v":0},{"$f":"renewables_costs!AF43","v":0},{"$f":"renewables_costs!AG43","v":0},{"$f":"renewables_costs!AH43","v":0},{"$f":"renewables_costs!AI43","v":0},{"$f":"renewables_costs!AJ43","v":0},{"$f":"renewables_costs!AK43","v":0},{"$f":"renewables_costs!AL43","v":0},{"$f":"renewables_costs!AM43","v":0},{"$f":"renewables_costs!AN43","v":0},{"$f":"renewables_costs!AO43","v":0},{"$f":"renewables_costs!AP43","v":0},{"$f":"renewables_costs!AQ43","v":0},{"$f":"renewables_costs!AR43","v":0},{"$f":"renewables_costs!AS43","v":0},{"$f":"renewables_costs!AT43","v":0},{"$f":"renewables_costs!AU43","v":0},{"$f":"renewables_costs!AV43","v":0},{"$f":"renewables_costs!AW43","v":0},{"$f":"renewables_costs!AX43","v":0},{"$f":"renewables_costs!AY43","v":0},{"$f":"renewables_costs!AZ43","v":0},{"$f":"renewables_costs!BA43","v":0},{"$f":"renewables_costs!BB43","v":0},{"$f":"renewables_costs!BC43","v":0},{"$f":"renewables_costs!BD43","v":0},{"$f":"renewables_costs!BE43","v":0},{"$f":"renewables_costs!BF43","v":0},{"$f":"renewables_costs!BG43","v":0},{"$f":"renewables_costs!BH43","v":0},{"$f":"renewables_costs!BI43","v":0},{"$f":"renewables_costs!BJ43","v":0},{"$f":"renewables_costs!BK43","v":0},{"$f":"renewables_costs!BL43","v":0},{"$f":"renewables_costs!BM43","v":0},{"$f":"renewables_costs!BN43","v":0},{"$f":"renewables_costs!BO43","v":0},{"$f":"renewables_costs!BP43","v":0},{"$f":"renewables_costs!BQ43","v":0},{"$f":"renewables_costs!BR43","v":0},{"$f":"renewables_costs!BS43","v":0},{"$f":"renewables_costs!BT43","v":0},{"$f":"renewables_costs!BU43","v":0},{"$f":"renewables_costs!BV43","v":0},{"$f":"renewables_costs!BW43","v":0},{"$f":"renewables_costs!BX43","v":0},{"$f":"renewables_costs!BY43","v":0},{"$f":"renewables_costs!BZ43","v":0},{"$f":"renewables_costs!CA43","v":0},{"$f":"renewables_costs!CB43","v":0},{"$f":"renewables_costs!CC43","v":0},{"$f":"renewables_costs!CD43","v":0},{"$f":"renewables_costs!CE43","v":0},{"$f":"renewables_costs!CF43","v":0},{"$f":"renewables_costs!CG43","v":0},{"$f":"renewables_costs!CH43","v":0},{"$f":"renewables_costs!CI43","v":0},{"$f":"renewables_costs!CJ43","v":0},{"$f":"renewables_costs!CK43","v":0},{"$f":"renewables_costs!CL43","v":0},{"$f":"renewables_costs!CM43","v":0},{"$f":"renewables_costs!CN43","v":0},{"$f":"renewables_costs!CO43","v":0},{"$f":"renewables_costs!CP43","v":0},{"$f":"renewables_costs!CQ43","v":0},{"$f":"renewables_costs!CR43","v":0},{"$f":"renewables_costs!CS43","v":0},{"$f":"renewables_costs!CT43","v":0},{"$f":"renewables_costs!CU43","v":0},{"$f":"renewables_costs!CV43","v":0},{"$f":"renewables_costs!CW43","v":0},{"$f":"renewables_costs!CX43","v":0},{"$f":"renewables_costs!CY43","v":0},0]
[]
["Net change in energy use","(£, 2022)",{"$f":"C48","v":0},{"$f":"D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net change in emissions","(£, 2022)",{"$f":"C56+C61","v":0},{"$f":"D56+D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL56+BL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net air quality impact","(£, 2022)",{"$f":"C64+C67","v":0},{"$f":"D64+D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL64+BL67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Present Value (NPV)","(£, 2022)",{"$f":"C71+C72+C73","v":0},{"$f":"D71+D72+D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL71+BL72+BL73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other costs (discounted)","(£, 2022)",{"$f":"cei!E17","v":0},{"$f":"cei!F17","v":0},{"$f":"cei!G17","v":0},{"$f":"cei!H17","v":0},{"$f":"cei!I17","v":0},{"$f":"cei!J17","v":0},{"$f":"cei!K17","v":0},{"$f":"cei!L17","v":0},{"$f":"cei!M17","v":0},{"$f":"cei!N17","v":0},{"$f":"cei!O17","v":0},{"$f":"cei!P17","v":0},{"$f":"cei!Q17","v":0},{"$f":"cei!R17","v":0},{"$f":"cei!S17","v":0},{"$f":"cei!T17","v":0},{"$f":"cei!U17","v":0},{"$f":"cei!V17","v":0},{"$f":"cei!W17","v":0},{"$f":"cei!X17","v":0},{"$f":"cei!Y17","v":0},{"$f":"cei!Z17","v":0},{"$f":"cei!AA17","v":0},{"$f":"cei!AB17","v":0},{"$f":"cei!AC17","v":0},{"$f":"cei!AD17","v":0},{"$f":"cei!AE17","v":0},{"$f":"cei!AF17","v":0},{"$f":"cei!AG17","v":0},{"$f":"cei!AH17","v":0},{"$f":"cei!AI17","v":0},{"$f":"cei!AJ17","v":0},{"$f":"cei!AK17","v":0},{"$f":"cei!AL17","v":0},{"$f":"cei!AM17","v":0},{"$f":"cei!AN17","v":0},{"$f":"cei!AO17","v":0},{"$f":"cei!AP17","v":0},{"$f":"cei!AQ17","v":0},{"$f":"cei!AR17","v":0},{"$f":"cei!AS17","v":0},{"$f":"cei!AT17","v":0},{"$f":"cei!AU17","v":0},{"$f":"cei!AV17","v":0},{"$f":"cei!AW17","v":0},{"$f":"cei!AX17","v":0},{"$f":"cei!AY17","v":0},{"$f":"cei!AZ17","v":0},{"$f":"cei!BA17","v":0},{"$f":"cei!BB17","v":0},{"$f":"cei!BC17","v":0},{"$f":"cei!BD17","v":0},{"$f":"cei!BE17","v":0},{"$f":"cei!BF17","v":0},{"$f":"cei!BG17","v":0},{"$f":"cei!BH17","v":0},{"$f":"cei!BI17","v":0},{"$f":"cei!BJ17","v":0},{"$f":"cei!BK17","v":0},{"$f":"cei!BL17","v":0},{"$f":"cei!BM17","v":0},{"$f":"cei!BN17","v":0},{"$f":"cei!BO17","v":0},{"$f":"cei!BP17","v":0},{"$f":"cei!BQ17","v":0},{"$f":"cei!BR17","v":0},{"$f":"cei!BS17","v":0},{"$f":"cei!BT17","v":0},{"$f":"cei!BU17","v":0},{"$f":"cei!BV17","v":0},{"$f":"cei!BW17","v":0},{"$f":"cei!BX17","v":0},{"$f":"cei!BY17","v":0},{"$f":"cei!BZ17","v":0},{"$f":"cei!CA17","v":0},{"$f":"cei!CB17","v":0},{"$f":"cei!CC17","v":0},{"$f":"cei!CD17","v":0},{"$f":"cei!CE17","v":0},{"$f":"cei!CF17","v":0},{"$f":"cei!CG17","v":0},{"$f":"cei!CH17","v":0},{"$f":"cei!CI17","v":0},{"$f":"cei!CJ17","v":0},{"$f":"cei!CK17","v":0},{"$f":"cei!CL17","v":0},{"$f":"cei!CM17","v":0},{"$f":"cei!CN17","v":0},{"$f":"cei!CO17","v":0},{"$f":"cei!CP17","v":0},{"$f":"cei!CQ17","v":0},{"$f":"cei!CR17","v":0},{"$f":"cei!CS17","v":0},{"$f":"cei!CT17","v":0},{"$f":"cei!CU17","v":0},{"$f":"cei!CV17","v":0},{"$f":"cei!CW17","v":0},{"$f":"cei!CX17","v":0},{"$f":"cei!CY17","v":0},{"$f":"cei!CZ17","v":0},{"$f":"cei!DA17","v":0},0]
["Primary rebound effects (e.g. comfort taking, discounted)","(£, 2022)",{"$f":"primary_rebound!C170","v":0},{"$f":"primary_rebound!D170","v":0},{"$f":"primary_rebound!E170","v":0},{"$f":"primary_rebound!F170","v":0},{"$f":"primary_rebound!G170","v":0},{"$f":"primary_rebound!H170","v":0},{"$f":"primary_rebound!I170","v":0},{"$f":"primary_rebound!J170","v":0},{"$f":"primary_rebound!K170","v":0},{"$f":"primary_rebound!L170","v":0},{"$f":"primary_rebound!M170","v":0},{"$f":"primary_rebound!N170","v":0},{"$f":"primary_rebound!O170","v":0},{"$f":"primary_rebound!P170","v":0},{"$f":"primary_rebound!Q170","v":0},{"$f":"primary_rebound!R170","v":0},{"$f":"primary_rebound!S170","v":0},{"$f":"primary_rebound!T170","v":0},{"$f":"primary_rebound!U170","v":0},{"$f":"primary_rebound!V170","v":0},{"$f":"primary_rebound!W170","v":0},{"$f":"primary_rebound!X170","v":0},{"$f":"primary_rebound!Y170","v":0},{"$f":"primary_rebound!Z170","v":0},{"$f":"primary_rebound!AA170","v":0},{"$f":"primary_rebound!AB170","v":0},{"$f":"primary_rebound!AC170","v":0},{"$f":"primary_rebound!AD170","v":0},{"$f":"primary_rebound!AE170","v":0},{"$f":"primary_rebound!AF170","v":0},{"$f":"primary_rebound!AG170","v":0},{"$f":"primary_rebound!AH170","v":0},{"$f":"primary_rebound!AI170","v":0},{"$f":"primary_rebound!AJ170","v":0},{"$f":"primary_rebound!AK170","v":0},{"$f":"primary_rebound!AL170","v":0},{"$f":"primary_rebound!AM170","v":0},{"$f":"primary_rebound!AN170","v":0},{"$f":"primary_rebound!AO170","v":0},{"$f":"primary_rebound!AP170","v":0},{"$f":"primary_rebound!AQ170","v":0},{"$f":"primary_rebound!AR170","v":0},{"$f":"primary_rebound!AS170","v":0},{"$f":"primary_rebound!AT170","v":0},{"$f":"primary_rebound!AU170","v":0},{"$f":"primary_rebound!AV170","v":0},{"$f":"primary_rebound!AW170","v":0},{"$f":"primary_rebound!AX170","v":0},{"$f":"primary_rebound!AY170","v":0},{"$f":"primary_rebound!AZ170","v":0},{"$f":"primary_rebound!BA170","v":0},{"$f":"primary_rebound!BB170","v":0},{"$f":"primary_rebound!BC170","v":0},{"$f":"primary_rebound!BD170","v":0},{"$f":"primary_rebound!BE170","v":0},{"$f":"primary_rebound!BF170","v":0},{"$f":"primary_rebound!BG170","v":0},{"$f":"primary_rebound!BH170","v":0},{"$f":"primary_rebound!BI170","v":0},{"$f":"primary_rebound!BJ170","v":0},{"$f":"primary_rebound!BK170","v":0},{"$f":"primary_rebound!BL170","v":0},{"$f":"primary_rebound!BM170","v":0},{"$f":"primary_rebound!BN170","v":0},{"$f":"primary_rebound!BO170","v":0},{"$f":"primary_rebound!BP170","v":0},{"$f":"primary_rebound!BQ170","v":0},{"$f":"primary_rebound!BR170","v":0},{"$f":"primary_rebound!BS170","v":0},{"$f":"primary_rebound!BT170","v":0},{"$f":"primary_rebound!BU170","v":0},{"$f":"primary_rebound!BV170","v":0},{"$f":"primary_rebound!BW170","v":0},{"$f":"primary_rebound!BX170","v":0},{"$f":"primary_rebound!BY170","v":0},{"$f":"primary_rebound!BZ170","v":0},{"$f":"primary_rebound!CA170","v":0},{"$f":"primary_rebound!CB170","v":0},{"$f":"primary_rebound!CC170","v":0},{"$f":"primary_rebound!CD170","v":0},{"$f":"primary_rebound!CE170","v":0},{"$f":"primary_rebound!CF170","v":0},{"$f":"primary_rebound!CG170","v":0},{"$f":"primary_rebound!CH170","v":0},{"$f":"primary_rebound!CI170","v":0},{"$f":"primary_rebound!CJ170","v":0},{"$f":"primary_rebound!CK170","v":0},{"$f":"primary_rebound!CL170","v":0},{"$f":"primary_rebound!CM170","v":0},{"$f":"primary_rebound!CN170","v":0},{"$f":"primary_rebound!CO170","v":0},{"$f":"primary_rebound!CP170","v":0},{"$f":"primary_rebound!CQ170","v":0},{"$f":"primary_rebound!CR170","v":0},{"$f":"primary_rebound!CS170","v":0},{"$f":"primary_rebound!CT170","v":0},{"$f":"primary_rebound!CU170","v":0},{"$f":"primary_rebound!CV170","v":0},{"$f":"primary_rebound!CW170","v":0},{"$f":"primary_rebound!CX170","v":0},{"$f":"primary_rebound!CY170","v":0},0]
["Total other benefits (discounted)","(£, 2022)",{"$f":"cei!E22","v":0},{"$f":"cei!F22","v":0},{"$f":"cei!G22","v":0},{"$f":"cei!H22","v":0},{"$f":"cei!I22","v":0},{"$f":"cei!J22","v":0},{"$f":"cei!K22","v":0},{"$f":"cei!L22","v":0},{"$f":"cei!M22","v":0},{"$f":"cei!N22","v":0},{"$f":"cei!O22","v":0},{"$f":"cei!P22","v":0},{"$f":"cei!Q22","v":0},{"$f":"cei!R22","v":0},{"$f":"cei!S22","v":0},{"$f":"cei!T22","v":0},{"$f":"cei!U22","v":0},{"$f":"cei!V22","v":0},{"$f":"cei!W22","v":0},{"$f":"cei!X22","v":0},{"$f":"cei!Y22","v":0},{"$f":"cei!Z22","v":0},{"$f":"cei!AA22","v":0},{"$f":"cei!AB22","v":0},{"$f":"cei!AC22","v":0},{"$f":"cei!AD22","v":0},{"$f":"cei!AE22","v":0},{"$f":"cei!AF22","v":0},{"$f":"cei!AG22","v":0},{"$f":"cei!AH22","v":0},{"$f":"cei!AI22","v":0},{"$f":"cei!AJ22","v":0},{"$f":"cei!AK22","v":0},{"$f":"cei!AL22","v":0},{"$f":"cei!AM22","v":0},{"$f":"cei!AN22","v":0},{"$f":"cei!AO22","v":0},{"$f":"cei!AP22","v":0},{"$f":"cei!AQ22","v":0},{"$f":"cei!AR22","v":0},{"$f":"cei!AS22","v":0},{"$f":"cei!AT22","v":0},{"$f":"cei!AU22","v":0},{"$f":"cei!AV22","v":0},{"$f":"cei!AW22","v":0},{"$f":"cei!AX22","v":0},{"$f":"cei!AY22","v":0},{"$f":"cei!AZ22","v":0},{"$f":"cei!BA22","v":0},{"$f":"cei!BB22","v":0},{"$f":"cei!BC22","v":0},{"$f":"cei!BD22","v":0},{"$f":"cei!BE22","v":0},{"$f":"cei!BF22","v":0},{"$f":"cei!BG22","v":0},{"$f":"cei!BH22","v":0},{"$f":"cei!BI22","v":0},{"$f":"cei!BJ22","v":0},{"$f":"cei!BK22","v":0},{"$f":"cei!BL22","v":0},{"$f":"cei!BM22","v":0},{"$f":"cei!BN22","v":0},{"$f":"cei!BO22","v":0},{"$f":"cei!BP22","v":0},{"$f":"cei!BQ22","v":0},{"$f":"cei!BR22","v":0},{"$f":"cei!BS22","v":0},{"$f":"cei!BT22","v":0},{"$f":"cei!BU22","v":0},{"$f":"cei!BV22","v":0},{"$f":"cei!BW22","v":0},{"$f":"cei!BX22","v":0},{"$f":"cei!BY22","v":0},{"$f":"cei!BZ22","v":0},{"$f":"cei!CA22","v":0},{"$f":"cei!CB22","v":0},{"$f":"cei!CC22","v":0},{"$f":"cei!CD22","v":0},{"$f":"cei!CE22","v":0},{"$f":"cei!CF22","v":0},{"$f":"cei!CG22","v":0},{"$f":"cei!CH22","v":0},{"$f":"cei!CI22","v":0},{"$f":"cei!CJ22","v":0},{"$f":"cei!CK22","v":0},{"$f":"cei!CL22","v":0},{"$f":"cei!CM22","v":0},{"$f":"cei!CN22","v":0},{"$f":"cei!CO22","v":0},{"$f":"cei!CP22","v":0},{"$f":"cei!CQ22","v":0},{"$f":"cei!CR22","v":0},{"$f":"cei!CS22","v":0},{"$f":"cei!CT22","v":0},{"$f":"cei!CU22","v":0},{"$f":"cei!CV22","v":0},{"$f":"cei!CW22","v":0},{"$f":"cei!CX22","v":0},{"$f":"cei!CY22","v":0},{"$f":"cei!CZ22","v":0},{"$f":"cei!DA22","v":0},0]
["NPV (incl. other costs/benefits)","(£, 2022)",{"$f":"C74-C76+C78","v":0},{"$f":"D74-D76+D78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL74-BL76+BL78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Traded?",{"$f":"initial_inputs!R9","v":false}]
["Non-traded?",{"$f":"initial_inputs!R13","v":true}]
["Total?",{"$f":"initial_inputs!S9","v":false}]
["Electricity?",{"$f":"addt_assm!G8","v":"Yes"}]
["Gas (used by EU ETS installations)?",{"$f":"addt_assm!G9","v":"No"}]
["Coal (used by EU ETS installations)?",{"$f":"addt_assm!G10","v":"No"}]
["Gas?",{"$f":"addt_assm!G12","v":"No"}]
["Coal?",{"$f":"addt_assm!G13","v":"No"}]
["Fuel oil/heating oil?",{"$f":"addt_assm!G14","v":"No"}]
["Road transport (petrol and DERV)?",{"$f":"addt_assm!G15","v":"No"}]
[]
["Appraisal start year",{"$f":"initial_inputs!F19","v":2014}]
["Appraisal end year",{"$f":"initial_inputs!F22","v":2015}]

{"sheet":"energy_prices","index":9,"n_rows":36,"n_cols":103,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Energy price forecasts - Central forecast"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["ELECTRICITY - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,16.060370873489202,17.114513181967013,17.77997845172645,18.579223912617188,19.288787402421736,18.922446549998735,18.304210072070774,19.213917675227197,20.46158697369583,21.899808585429451,20.719168330985681,22.589508987701173,32.643063424780003,35.48008113660125,32.932566922005321,30.244057961079733,28.946769410582519,26.811713033537671,25.55507830130674,24.644440129098061,24.096360374435296,23.175311343910995,22.713570762995861,22.180376137898463,21.723676390141012,22.010111958468986,21.544102118776657,21.173354921924286,21.248604628771261,21.395710291182471,21.153509334252227,21.302349613307062,21.099396121780462,20.925807962429396,20.846518280815435,20.630937802279501,20.235239374779482,20.202358270160964,20.146319897598399,20.083214373418787,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527,20.303589332213527]
["ELECTRICITY - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,10.616318785598626,11.076366302489552,11.787828490175478,12.336405737179508,12.96365323791121,13.383189747335928,12.869992438336013,13.147794379826864,14.019368253746958,14.3134444878864,14.034597836899039,15.159720924924107,20.272138703827871,19.302484382177202,19.55645471939955,18.820333693076542,17.622208095237458,16.206219650982185,14.503858164105097,14.173131865215355,13.850968505254272,13.92334094398959,13.473621789004993,13.053617959301457,12.640209500214684,12.764799211206995,12.765620879411514,12.316670613869244,12.412339042562346,12.539661019485806,12.488904852243657,12.527431362562481,12.622315425425953,12.432247167673864,12.406716891424598,12.279351076864007,12.055037806729775,11.957865016025593,12.338038115107565,12.232978653274156,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526,12.108181974029526]
["ELECTRICITY - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,8.8634478498357083,9.1878462022103093,10.047929921250864,11.001166327029122,11.201023029297001,11.300980459668853,11.05753202534247,11.513600901989971,11.502228674995312,12.466279868375937,12.260603172407047,14.03644257037991,19.314108686563504,17.855503095499177,18.048265312988033,17.087993045868412,15.993825786894664,14.613889949535384,12.85189708275211,12.457662302727034,12.150037865572905,12.318915612478657,12.0382861470616,11.741245623623149,11.401851829331978,11.525711360514514,11.547314695388785,11.082137650066775,11.151937303583185,11.177644511971307,11.124770163851249,11.175115070432243,11.373835149638349,11.236278180320598,11.287451066083717,11.208653995279656,11.073372949247879,11.030632451769179,11.486224982684019,11.479329147504851,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551,11.400779566353551]
["ELECTRICITY - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,8.3991160197346062,9.1943133802889871,8.7442469439420254,9.8131782216663463,7.8742824922419663,8.3953328309339863,8.7246711573432449,9.0854669431396999,10.539016686737282,8.6458445001325099,8.4136900432977377,19.479580378165139,27.719179610886545,17.053791306885838,16.415720415459109,15.441031503562723,14.30583517830258,13.187574278063574,12.238859733595628,12.313151724466175,12.53044910762112,12.855692286319636,12.779054599235035,12.620138017311865,12.333302452374948,12.763210199843433,12.945438701098762,12.360087664607997,12.451821070491386,12.67325931403481,12.69477384123533,12.757269284451207,12.956672209576446,12.750044656074838,12.714222383212729,12.565291755611133,12.319987354426114,12.128308476192338,12.589568396910307,12.595425454464305,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682,12.272759027705682]
["ELECTRICITY - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,5.6542239764021112,6.6219673007692155,6.986272117237939,7.8137540265611154,6.5440565596348286,5.9257732005504513,6.6773874336251096,7.6558224834902866,9.2488231855723342,7.6988434095637714,6.9990144775547494,14.989541253986456,22.393005370360935,14.199478940602773,14.273588977690494,13.066387949832713,12.207027590004431,10.958396317158332,9.8867587147333431,9.8799627637057945,10.013860126927579,10.346404851617425,10.261955679344034,10.068170950946643,9.7504167183517563,10.12769765071333,10.270218455705963,9.6994671014947045,9.824376621982708,9.9548659782374536,9.9738404724242038,10.015270468757171,10.258142594308124,10.036178110446002,10.037361536171302,9.9077828387502134,9.7006451981182362,9.5342453515961214,10.028710162535869,9.9703492923065458,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349,9.7142626252279349]
["ELECTRICITY - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,5.4328780746638312,6.3732191703329129,6.7184826315779009,7.5159776563707892,6.2676096269811454,5.638930809715089,6.2374712974876836,7.188027592041407,8.7110872213815007,7.1413018700519899,6.4016750951202548,14.292215978288917,21.643255248327204,13.527176873585351,13.581432415741736,12.308645719233562,11.470648488437517,10.248945889831038,9.0207014723269356,8.8668708386003328,8.8813445496306596,9.1981289588712336,9.1607096407054875,9.0086798857214774,8.7275765634301656,9.0279865853100851,9.1503019631027112,8.6452086160705068,8.7376641440971667,8.8392452466112861,8.8658279238444848,8.9155517855533546,9.1750879714552731,9.0008295856353477,9.0197129250732324,8.9149594889145316,8.7716755027562154,8.6473042416385226,9.176932980682988,9.1723885075759615,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156,8.9568543233455156]
[]
["GAS - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,4.7668444520225499,5.3031510068734198,5.7012773367846812,5.9384056387714432,6.2276785773748786,5.8474884374119762,5.2277612340659649,5.0298633505326862,5.0284231815190008,5.108504977401763,4.5899158060107954,4.3963889571268204,8.5584460595013852,9.482226058726777,7.6190350261282953,7.874628186924844,6.9807032297999019,7.0900451529585986,6.7009594337215876,6.3398144601650186,5.9820783325635327,5.5970994722946958,5.5836789827024083,5.5735912087757402,5.5612003061917505,5.5536132850025304,5.5498748904553032,5.5419306567195914,5.5335309547702023,5.5253485765807326,5.5171579943539619,5.5178720660187039,5.518595105580153,5.51932126523511,5.5200398235689772,5.5199993311341959,5.5199258014950905,5.519794463665721,5.5193760996499979,5.5192561908673525,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499,5.5187880131176499]
["GAS - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,2.8216143086245462,3.2144377115247491,3.7104846181191795,4.0323642414325107,3.9367615975182932,3.5383838653341635,3.0570638438899009,2.8808107037936237,3.1733744765259218,2.9647226370788355,2.6578648102105551,3.4359518416523209,5.0808798400720399,5.0583196778132358,5.5207551994882031,4.8449488339650157,5.0204041188291413,4.7001827568401024,4.3770390851190966,4.0555892512363192,3.6952736924282652,3.700280443045473,3.7054011925017716,3.7105116587932585,3.7156351186291237,3.7207320328585967,3.7258662226559109,3.7310240271773232,3.7362648804489798,3.7415691895912722,3.7469225187490363,3.7526095416859113,3.7583443072729397,3.7641269956747432,3.7699577905645469,3.7758368791118251,3.7817644519704356,3.7877407032672488,3.7937658305912403,3.7998400349830668,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033,3.8059635209251033]
["GAS - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,2.1201405009168202,2.6769434159398249,2.7725399158061856,2.9052391604477301,2.5945669944992544,2.2336823688033474,1.757987530022882,1.8293021249124315,2.1993532502032043,1.9523381866301865,1.6751887271436754,2.8410972224217961,5.3045840689945933,4.2553942817069039,4.6894527241056041,3.9868394950245092,4.1622336374463522,3.8409687709626534,3.5190867320556665,3.1973717741761107,2.8388211802661023,2.8409923520140858,2.8432589694203996,2.8454955103776478,2.8477253250937289,2.8499083874210758,2.8521089513920312,2.8543130978617053,2.856580652782073,2.8588917102651163,2.8612315664470751,2.8638872907107591,2.8665702432631246,2.8692804636040141,2.8720179938065096,2.8747828784978995,2.8775751648411036,2.8803949025165303,2.8832421437043814,2.8861169430673836,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391,2.8890193577339391]
["GAS - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,2.0609093972153723,2.6368386775555606,2.7652878956358626,3.0549228509423321,2.2728305675074405,1.9571509722302374,1.5996547341230933,1.978402020645595,2.5442928961969269,1.5149456179821685,1.0812824296503327,4.3272538924175441,7.1198324739388488,4.0927535254166196,4.4497071778008861,3.7401061681970909,3.9009215089343248,3.5910577470928926,3.2805398331721682,2.9712751769190069,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924,2.6257759771761924]
["GAS - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.9802414514215654,2.5513178447805998,2.6712383401393671,2.9623596777936001,2.1796891721800211,1.8620135740245121,1.5054931647990368,1.8879868942558649,2.4564486471013147,1.4257436679503384,0.99401670314606427,4.2589649103557514,7.0512239428344623,4.0279634468750825,4.3864981851805664,3.6785784635576424,3.8395350594746742,3.5302604541760489,3.2206434526852861,2.9116878889936308,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176,2.5674151538228176]
["GAS - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.9376850964177537,2.5035135637182564,2.6193975088410384,2.9053214935966563,2.1236560067661872,1.8013220467734867,1.4440770267639045,1.8299146828242834,2.4004803702513682,1.3706919388699954,0.93965315381383907,4.210471275405073,7.0018088116011716,3.9811478999550323,4.3409374137082661,3.6339996347627093,3.7952856225911002,3.4864502880231996,3.177496386577312,2.8690589071660395,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369,2.5255324101464369]
[]
["COAL - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,6.764685077088112,6.9413236416554858,7.0769320701593657,7.0378932672204986,7.1394451092800919,7.1074999036394377,6.9583175377972983,6.9930123247139413,6.9932571881300722,7.0970376637812818,6.9881422282038166,7.2055565815553102,8.3731312025055971,10.374406540347929,9.4956931857466813,9.3723925001138877,9.2636471830218561,9.4094352713958251,9.34026178775955,9.272070975409834,9.1965563850624328,9.1361447127845103,9.0606301224371091,9.0002184501591884,8.9247038598117872,8.8491892694643841,8.7887775971864617,8.7132630068390604,8.652851334561138,8.5773367442137367,8.5169250719358143,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.441410481588413,8.4414104815884112,8.441410481588413,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112]
["COAL - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.5847210250077404,1.7215893979288748,1.6571703275549692,1.7075465636231413,1.6853225302571135,1.4778971694625576,1.354152947824413,1.5014528800754541,1.8152186145569809,1.7522955069008146,1.4011665324257749,1.5381705223265283,2.9249073325264217,4.354016438297152,3.7757055555413981,3.7913548347242347,3.7252310037664995,3.8483359363281857,3.8031520413408715,3.7573458607419612,3.7060017321920653,3.6662069501106935,3.6149478339683401,3.5752386460020902,3.5240657096628398,3.4729363059995215,3.4333577180854773,3.382316275444929,3.3428262504374855,3.2918739767058312,3.2524737307562193,3.192078928079058,3.1892274381160566,3.1863843102937079,3.183549520089608,3.1807230430532605,3.1779048548058775,3.1750949310401575,3.1722932475200842,3.1694997800807165,3.166714504627973,3.1639373971384344,3.1611684336591295,3.1584075903073288,3.1556548432703448,3.1529101688053145,3.1501735432390103,3.1474449429676206,3.1447243444565589,3.1420117242402505,3.1393070589219372,3.1366103251734723,3.1339214997351199,3.131240559415355,3.1285674810906636,3.1259022417053397,3.1232448182712931,3.1205951878678446,3.1179533276415325,3.1153192148059135,3.1126928266413665,3.1100741404948975,3.1074631337799423,3.1048597839761753,3.1022640686293106,3.0996759653509121,3.0970954518181979,3.0945225057738499,3.091957105025819,3.0893992274471374,3.0868488509757248,3.0843059536141988,3.081770513429686,3.0792425085536319,3.0767219171816134,3.0742087175731494,3.0717028880515143,3.0692044070035491,3.0667132528794783,3.0642294041927216,3.0617528395197082,3.0592835374996956,3.0568214768345801,3.0543666362887172,3.0519189946887364,3.0494785309233605,3.0470452239432193,3.0446190527606745,3.0421999964496331,3.0397880341453685,3.037383145044342]
["COAL - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.2132258440046568,1.3180091116173123,1.2686913580246912,1.3072582417582417,1.2902440347071582,1.1314439655172412,1.0367082452431289,1.1494776739356178,1.3896894790602656,1.3415169999999998,1.0727007606181258,1.1775878534605615,2.239241551756685,3.7803523070697,3.1427711701121877,3.0871852211318456,3.0101870565939173,3.1254735981852355,3.0754018906626626,3.0255990394322327,2.9702308925534373,2.9263845573158909,2.8710461647797341,2.8272297874824814,2.7719215578774112,2.7166285647089179,2.6728578974299353,2.6175956906194116,2.5738560203577401,2.5186250226653288,2.4749167750738978,2.4163808922505594,2.4153828707635085,2.4143877760256869,2.413395599454252,2.4124063324915301,2.4114199666049458,2.4104364932869449,2.4094559040549184,2.4084781904511403,2.4075033440426794,2.4065313564213411,2.4055622192035839,2.4045959240304544,2.4036324625675096,2.4026718265047493,2.4017140075565426,2.4007589974615557,2.3998067879826848,2.3988573709069767,2.3979107380455669,2.3969668812336042,2.3960257923301809,2.395087463218263,2.3941518858046207,2.3932190520197576,2.3922889538178413,2.3913615831766344,2.3904369320974252,2.3895149926049584,2.388595756747367,2.3876792165961032,2.3867653642458686,2.3858541918145502,2.3849456914431477,2.3840398552957081,2.3831366755592582,2.3822361444437363,2.3813382541819252,2.3804429970293866,2.3795503652643926,2.3786603511878583,2.3777729471232791,2.3768881454166602,2.3760059384364536,2.375126318573491,2.374249278240919,2.373374809874131,2.3725029059307063,2.3716335588903412,2.3707667612547865,2.3699025055477825,2.3690407843149917,2.3681815901239402,2.3673249155639469,2.3664707532460652,2.3656190958030159,2.3647699358891252,2.3639232661802603,2.3630790793737675,2.3622373681884086]
["COAL - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,6.1341945783938172,6.3024217827436964,6.4315726670331061,6.3943928547103761,6.491108894767132,6.4606848893950799,6.3186064457358997,6.3516490999422262,6.3518823031956835,6.4507208514349319,6.3470109127897265,6.5540722016959103,7.6660480311723731,9.5720245434031668,8.7351546818781678,8.6177254574659852,8.5141584888069062,8.6530042872583053,8.5871247790332816,8.5221811482240302,8.4502624907503137,8.3927275647713415,8.3208089072976232,8.2632739813186511,8.1913553238449364,8.1194366663712181,8.0619017403922459,7.9899830829185294,7.9324481569395546,7.8605294994658399,7.802994573486866,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131513,7.7310759160131504,7.7310759160131513,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504]
["COAL - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.0521059126151557,1.1886889648683305,1.1175039715864361,1.1647776548459881,1.1381426992385377,0.92598220510991969,0.80377243517480768,0.95187030791125271,1.2640102552997083,1.0849078959453873,0.66059440646879442,0.72994638385156752,2.0448228314255981,3.3841171147267817,2.7146212255067836,2.6206778459770366,2.5378242710497743,2.6489009098108935,2.5961973032308743,2.544242398583473,2.4867074726045,2.4406795318213215,2.383144605842348,2.3371166650591695,2.2795817390801965,2.2220468131012239,2.1760188723180449,2.1184839463390723,2.0724560055558938,2.0149210795769203,1.9688931387937418,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147693,1.9113582128147686,1.9113582128147686,1.9113582128147693,1.9113582128147686,1.9113582128147695,1.911358212814769,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147693,1.9113582128147686,1.9113582128147686,1.9113582128147681,1.9113582128147686,1.9113582128147686,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.911358212814769,1.9113582128147686,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147684,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.911358212814769,1.9113582128147684,1.9113582128147686,1.911358212814769,1.9113582128147686,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147684]
["COAL - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,0.92532149630875116,1.0299346255808188,0.97658231359345959,1.0710347280041517,1.0524766981685705,0.89201933231173169,0.79782067013368063,0.91086937799606105,1.1505121576381336,1.061676940483514,0.76724612085109611,0.84845500931223894,1.8849575806893111,3.3946331481379843,2.7251372589179863,2.6311938793882406,2.5483403044609774,2.6594169432220967,2.6067133366420774,2.5547584319946761,2.4972235060157035,2.4511955652325241,2.3936606392535511,2.3476326984703726,2.2900977724913996,2.232562846512427,2.186534905729248,2.1289999797502754,2.0829720389670969,2.0254371129881239,1.9794091722049447,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259724,1.9218742462259721,1.9218742462259724,1.9218742462259721,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259721,1.9218742462259715,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259715,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259715,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259715,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717]
[]
["BURNING OIL - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,59.102536523658735,74.013969125312357,74.326142939357439,70.142759241490225,60.750482318896708,41.010738955549556,35.991074260042275,45.432592765662861,54.987339036431734,52.416714333333331,31.209461677683343,45.074813836478,80.498416666666671,63.811912572044982,56.942900520321835,52.658107695729598,53.073887972075994,51.863459011024361,51.103491942332809,50.45350493721736,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.153530926986406,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.153530926986441,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642,49.15353092698642]
["GAS OIL - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,68.813116292173646,83.324280548881319,86.29226601778042,83.791582748877957,77.081825043988559,56.457133243342071,49.560203598955013,57.721880737294107,65.713506857002017,64.592450965733576,57.309719798715186,59.467136580581929,105.58769208882281,77.723616424172093,71.337914956841828,67.463509517682198,68.196324680818066,67.135599376495634,66.487664320807625,65.936771939861217,64.670827270051575,64.640938914470496,64.611138208026034,64.581424893682566,64.551798715158313,64.522259416922964,64.492806744195647,64.463440442942598,64.434160259875043,64.404965942446978,64.375857238853015,64.346833898026205,64.317895669635831,64.289042304085299,64.26027355251,64.23158916677508,64.202988899473439,64.174472503923383,64.146039734166749,64.117690344966562,64.0894240918051,64.061240730881622,64.033140019110448,64.005121714118658,63.977185574244132,63.949331358533456,63.921558826739826,63.893867739320967,63.866257857437049,63.838728942948691,63.811280758414853,63.783913067090779,63.756625632926017,63.729418220562323,63.702290595331661,63.675242523254163,63.648273771036138,63.621384106068014,63.594573296422389,63.567841110851951,63.5411873187876,63.514611690336345,63.48811399627936,63.461694008070062,63.435351497832045,63.409086238357197,63.382898003103676,63.356786566193996,63.330751702413096,63.304793187206336,63.2789107966776,63.253104307587364,63.227373497350754,63.201718144035674,63.17613802636081,63.150632923693792,63.125202616049258,63.099846884086958,63.074565509109895,63.049358273062374,63.024224958528194,62.999165348728724,62.974179227521027,62.949266379396057,62.924426589476731,62.899659643516124,62.874965327895559,62.85034342962286,62.825793736330439,62.801316036273484,62.776910118328132]
["GAS OIL - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,65.829159905725561,80.274826166775881,82.197910145029496,78.664982294440478,70.461060793669589,52.007197131006997,47.885358008821349,55.553103529717092,63.337729680285953,59.2407450153867,45.826640621820651,50.724876063285272,84.02868332084357,67.821250106325408,61.435548638995172,57.561143199835527,58.293958362971388,57.233233058648977,56.585298002960954,56.034405622014546,54.768460952204904,54.738572596623825,54.708771890179371,54.67905857583591,54.649432397311649,54.619893099076286,54.59044042634897,54.561074125095928,54.531793942028372,54.502599624600307,54.473490921006345,54.444467580179534,54.415529351789154,54.386675986238636,54.357907234663323,54.32922284892841,54.300622581626769,54.272106186076705,54.243673416320071,54.215324027119898,54.187057773958422,54.158874413034958,54.130773701263792,54.102755396271988,54.074819256397461,54.046965040686786,54.019192508893155,53.991501421474297,53.963891539590378,53.936362625102021,53.908914440568175,53.881546749244109,53.854259315079346,53.82705190271566,53.79992427748499,53.772876205407492,53.745907453189467,53.719017788221343,53.692206978575712,53.665474793005288,53.638821000940922,53.612245372489667,53.585747678432689,53.559327690223391,53.532985179985374,53.50671992051052,53.480531685256999,53.454420248347326,53.428385384566425,53.402426869359658,53.37654447883093,53.350737989740693,53.325007179504091,53.299351826189003,53.27377170851414,53.248266605847121,53.22283629820258,53.19748056624028,53.172199191263225,53.146991955215711,53.121858640681523,53.096799030882046,53.071812909674364,53.046900061549387,53.02206027163006,52.997293325669453,52.972599010048889,52.94797711177619,52.923427418483783,52.898949718426813,52.874543800481462]
["BURNING OIL - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,52.331813611670256,66.533177994197516,66.830486388526154,62.846311438176457,53.901285797611187,35.101530213471044,30.320897170130785,39.312819556436096,48.412577909549299,45.964363906598457,25.766980425027032,38.972077719117173,72.708842319296863,56.816933657752401,50.27501741801607,46.19426234697584,46.59024356254384,45.437454075828001,44.713675915169389,44.094640672202274,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268037,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268073,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051,42.856570186268051]
["GAS OIL - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,53.202152183031579,67.779451901177538,71.007859761859009,68.79876665588003,62.266979154323096,41.729546451215683,35.087752815066601,43.481634041669331,51.684438499414753,50.830298828779611,44.240824904442995,46.409326707778909,93.875878855978442,66.510477274752589,60.184561389172679,56.306360867322049,56.972099500848579,55.795134439649161,55.056177659620552,54.424160399731221,53.160125879952538,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952538,53.160125879952531,53.160125879952531,53.160125879952538,53.160125879952531,53.160125879952531,53.160125879952517,53.160125879952531,53.160125879952538,53.160125879952538,53.160125879952538,53.160125879952531,53.160125879952545,53.160125879952538,53.160125879952538,53.160125879952538,53.160125879952538,53.160125879952531,53.160125879952538,53.160125879952538,53.160125879952538,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531,53.160125879952531]
["GAS OIL - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,48.899423659629527,63.41122538211814,65.594731752154118,62.353394064488612,54.327442767050179,35.96083820192667,32.094135087978984,39.994084697138362,47.989889185744751,44.159820741478796,31.438973590594518,36.348294053528306,70.998097951045253,55.289338819951972,48.963422934372055,45.085222412521418,45.750961046047962,44.573995984848537,43.835039204819921,43.203021944930597,41.938987425151907,41.9389874251519,41.9389874251519,41.9389874251519,41.938987425151907,41.9389874251519,41.9389874251519,41.938987425151907,41.9389874251519,41.9389874251519,41.938987425151893,41.9389874251519,41.938987425151907,41.938987425151907,41.938987425151907,41.9389874251519,41.938987425151915,41.938987425151907,41.938987425151907,41.938987425151907,41.938987425151907,41.9389874251519,41.938987425151907,41.938987425151907,41.938987425151907,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519,41.9389874251519]
[]
["ROAD TRANSPORT - retail: petrol","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,152.4181054508461,169.92068340601779,170.04257513688165,165.09099438742257,154.88482047724548,134.20039454420726,129.01097922133135,136.89536905839893,143.37040628298243,140.07221615474182,120.83791609479141,138.99062902916918,165.27102722762305,148.00137503232207,144.58435619276779,141.08815485837818,142.48530525066147,141.82114666348073,141.52739163845749,141.29852323645994,139.71940332867953,139.51523473859035,139.31166488336947,139.1086920071962,138.90631435939881,138.70453019443949,138.50333777189942,138.30273535646356,138.10272121790587,137.90329363107409,137.7044508758753,137.50619123726065,137.30851300521087,137.11141447472127,136.91489394578744,136.71894972339007,136.52358011748063,136.32878344296682,136.13455801969795,135.94090217245039,135.74781423091324,135.55529252967381,135.36333540820348,135.17194121084299,134.98110828678855,134.79083499007737,134.60111967957354,134.41196071895391,134.22335647669385,134.03530532605336,133.84780564506281,133.66085581650921,133.474454227922,133.28859927155941,133.1032893443944,132.91852284810079,132.73429818903972,132.55061377824569,132.36746803141298,132.18485936888175,132.00278621562487,131.82124700123379,131.64024015990549,131.4597641304286,131.27981735617004,131.10039828506189,130.92150536958744,130.74313706676836,130.56529183815107,130.38796814979369,130.21116447225259,130.03487928056938,129.85911105425768,129.68385827728997,129.50911943808467,129.33489302949286,129.1611775487855,128.98797149764027,128.81527338212899,128.6430817127042,128.4713950041868,128.30021177575307,128.12953055092174,127.95934985754157,127.78966822777835,127.62048419810235,127.45179630927591,127.28360310634042,127.11590313860417,126.94869495962961,126.78197712722096]
["ROAD TRANSPORT - retail: DERV","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,155.07786601770272,176.47598399466395,177.80265561885682,172.34351238234754,161.68393139148679,138.29911121863324,130.03560262403099,139.36313406161307,148.30447383801501,146.85809207791664,125.66009855547686,142.19305397727109,177.65813166666669,149.60309071796965,145.97576077254737,142.33229195630977,143.67511688389536,142.98865398130465,142.68089520575433,142.44004963232337,140.8369753816761,140.63280679158689,140.42923693636604,140.22626406019276,140.02388641239537,139.82210224743605,139.62090982489599,139.42030740946012,139.22029327090237,139.02086568407063,138.82202292887186,138.62376329025719,138.42608505820741,138.22898652771784,138.03246599878401,137.8365217763866,137.64115217047723,137.44635549596342,137.25213007269451,137.05847422544699,136.8653862839098,136.67286458267037,136.48090746120002,136.28951326383955,136.09868033978512,135.90840704307391,135.71869173257011,135.5295327719505,135.34092852969042,135.15287737904993,134.96537769805937,134.77842786950575,134.59202628091853,134.40617132455597,134.22086139739093,134.03609490109733,133.85187024203628,133.66818583124225,133.48504008440949,133.30243142187831,133.1203582686214,132.93881905423032,132.75781221290205,132.57733618342513,132.39738940916661,132.21797033805845,132.039077422584,131.86070911976489,131.68286389114763,131.50554020279023,131.32873652524913,131.15245133356592,130.97668310725422,130.80143033028654,130.62669149108123,130.45246508248943,130.27874960178204,130.10554355063684,129.93284543512553,129.76065376570074,129.58896705718337,129.41778382874961,129.24710260391831,129.07692191053812,128.90724028077489,128.73805625109893,128.56936836227248,128.40117515933699,128.23347519160075,128.06626701262618,127.89954918021751]
["ROAD TRANSPORT - Variable element: petrol","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,51.840743987500865,64.094247153824185,65.559029044400077,62.940091325134254,55.360742924503363,38.577640945809605,35.580339278845919,43.358583973847942,49.852992734245106,48.492992431599923,36.070715799960425,51.255640581673035,80.162562617905081,68.366459180266148,61.963715110952478,58.064461460803543,58.846918003404284,57.631753701609405,56.868813552183937,56.216283721304272,54.911224059544921,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544921,54.911224059544914,54.911224059544914,54.911224059544921,54.911224059544914,54.911224059544914,54.911224059544899,54.911224059544914,54.911224059544921,54.911224059544921,54.911224059544921,54.911224059544914,54.911224059544928,54.911224059544921,54.911224059544921,54.911224059544921,54.911224059544921,54.911224059544914,54.911224059544921,54.911224059544921,54.911224059544921,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914,54.911224059544914]
["ROAD TRANSPORT - Variable element: DERV","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,53.684912038684743,69.134297514110955,71.597849913276477,68.565408581363457,60.608220946829555,41.574790434956348,36.01574437488739,44.996607070318099,53.54626795723064,53.72944129470401,39.670753444323381,53.505880298883021,90.066701910899823,69.282774512097546,62.704771187893883,58.68279463620496,59.419979958224303,58.186228726921087,57.41161878538972,56.749107978315536,55.424086364167152,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167152,55.424086364167131,55.424086364167131,55.424086364167152,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167152,55.424086364167152,55.424086364167152,55.424086364167131,55.42408636416716,55.424086364167152,55.424086364167152,55.424086364167152,55.424086364167152,55.424086364167131,55.424086364167152,55.424086364167152,55.424086364167152,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131,55.424086364167131]

{"sheet":"energy_prices_low","index":10,"n_rows":36,"n_cols":103,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Energy price forecasts - Low forecast"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["ELECTRICITY - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,16.060370873489202,17.114513181967013,17.77997845172645,18.579223912617188,19.288787402421736,18.922446549998735,18.304210072070774,19.213917675227197,20.46158697369583,21.899808585429451,20.719168330985681,22.589508987701173,32.643063424780003,35.48008113660125,24.579105393479296,23.919685391936437,22.46503449152576,24.284500294055629,23.635618650901147,23.179906098632671,22.664396832400882,21.798082567278588,21.363781635649651,20.862272927100804,20.432713269310582,20.702126960283888,20.263810477193939,19.915095506825335,19.985873383276381,20.124237063822846,19.896429273942758,20.036424488851768,19.84553182294691,19.682259408864297,19.607681639404969,19.404912364753805,19.032728929269826,19.001801835228168,18.94909362976211,18.889738249111314,19.09701708460495,3.7844551589066628,3.7851813185616203,3.785899876895487,3.785859384460708,3.7857858548216012,3.7856545169922327,3.7852361529765099,3.7851162441938646,3.7846480664441611,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675,18.01872705956675]
["ELECTRICITY - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,10.616318785598626,11.076366302489552,11.787828490175478,12.336405737179508,12.96365323791121,13.383189747335928,12.869992438336013,13.147794379826864,14.019368253746958,14.3134444878864,14.034597836899039,15.159720924924107,20.272138703827871,15.37642194490164,13.085295792650014,12.526597645153252,15.024779830906679,14.311951813466891,13.232675014296879,13.24053346939103,13.259653010389195,13.328935777495476,12.898415706284634,12.496342375254326,12.100582850065104,12.2198536675387,12.220640257680571,11.790856251042017,11.882440472610241,12.00432691210084,11.955737590313495,11.992619354815018,12.083452696130342,11.901498694493139,11.877058338268499,11.75512993262536,11.540392881820766,11.447368521372624,11.811311546425278,11.710737206887881,11.591268256900383,2.0631252147150918,2.0689079031168967,2.0747386980067,2.0806177865539781,2.0865453594125891,2.0925216107094018,2.0985467380333933,2.1046209424252198,2.1107444283672558,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027,12.48020498278027]
["ELECTRICITY - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,8.8634478498357083,9.1878462022103093,10.047929921250864,11.001166327029122,11.201023029297001,11.300980459668853,11.05753202534247,11.513600901989971,11.502228674995312,12.466279868375937,12.260603172407047,14.03644257037991,19.314108686563504,13.997677538749286,11.634026419965132,10.821786305635291,13.320617571456594,12.658142394477821,11.487517244674782,11.206013389288092,10.929296660430643,11.081206886201043,10.828772884502031,10.561576680115936,10.256282531771939,10.367697621625403,10.387130421613998,9.9686907439606056,10.031477471748317,10.054601819992648,10.007039874694648,10.052326517045323,10.231080749917451,10.107344433865027,10.15337586649621,10.082495711856469,9.9608066520384693,9.9223603869710413,10.332178527600343,10.325975532249348,10.255318001428998,1.1562495356747118,1.1589597560156013,1.1616972862180965,1.1644621709094869,1.1672544572526906,1.170074194928117,1.1729214361159692,1.1757962354789708,1.1786986501455265,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313,10.911957452596313]
["ELECTRICITY - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,8.3991160197346062,9.1943133802889871,8.7442469439420254,9.8131782216663463,7.8742824922419663,8.3953328309339863,8.7246711573432449,9.0854669431396999,10.539016686737282,8.6458445001325099,8.4136900432977377,19.479580378165139,27.725949672941205,12.63659250561583,10.347215036396436,9.4737215965122648,11.990503595289461,11.594246698009293,10.720209619110712,10.848617694000783,11.098485565586707,11.478463509687229,11.429265471888824,11.302034806514204,11.042339331544518,11.455225201658333,11.665147059516043,11.101828249509046,11.189089824996506,11.401786086675186,11.437693780925859,11.491344159995913,11.702807910742893,11.50649610250974,11.475385741802263,11.339266318085439,11.117476908916457,10.927752041259541,11.392342129074018,11.401949330156832,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105,11.066186780097105]
["ELECTRICITY - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,5.6542239764021112,6.6219673007692155,6.986272117237939,7.8137540265611154,6.5440565596348286,5.9257732005504513,6.6773874336251096,7.6558224834902866,9.2488231855723342,7.6988434095637714,6.9990144775547494,14.989541253986456,22.392531616076653,10.330496908138938,7.91226349187738,6.9836454182999264,9.7510357381808337,9.3131546774977192,8.7914249384052248,9.0517246108365832,9.4155108446754632,9.7042953589319723,9.6867495966236739,9.5108953668995095,9.2107900682021757,9.5827521070450352,9.7252378339750205,9.173652738667478,9.2944780520306036,9.419531870852488,9.4406732104940421,9.4804584610097073,9.7192798650125134,9.5054296372652747,9.5077029830152036,9.383561694511565,9.1860002732092259,9.0237488569431523,9.5019835938535806,9.4481078459202692,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907,9.1973489080987907]
["ELECTRICITY - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,5.4328780746638312,6.3732191703329129,6.7184826315779009,7.5159776563707892,6.2676096269811454,5.638930809715089,6.2374712974876836,7.188027592041407,8.7110872213815007,7.1413018700519899,6.4016750951202548,14.292215978288917,21.642781494042922,9.7214222024439554,7.2827397222526731,6.2425484869333827,8.9493497922905956,8.5155839789187997,7.7294429176834631,7.6152219251613911,7.6606033444883979,7.96042023259362,7.9511963781459194,7.8290109422142633,7.5820072658701267,7.8699728464209748,7.9901176893279242,7.5317617099643375,7.6172043122622997,7.7162025546326261,7.748097634687884,7.7927632321664344,8.0323335717343767,7.8718958391797766,7.8856377254857266,7.7888012054913434,7.6591092055468044,7.5390321768403838,8.0228865255993114,8.0190348923204589,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963,7.811392758420963]
[]
["GAS - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,4.766844452022549,5.3031510068734198,5.7012773367846812,5.9384056387714432,6.2276785773748786,5.8474884374119762,5.2277612340659649,5.0298633505326862,5.0284231815190008,5.108504977401763,4.5899158060107954,4.3963889571268204,8.5584460595013852,9.482226058726777,4.8537603582597804,5.3560671336185672,4.5746763656273988,5.0542467476667836,4.8593287353390133,4.6923514686916858,4.5287830479994362,4.3744801040434922,4.3099075566089757,4.2486677248400797,4.1851247644138612,4.1263856853824112,4.071495232992957,4.0123989414150163,3.9528471816233979,3.8935127455917011,3.8341701055227007,3.7837321193452143,3.7844551589066628,3.7851813185616203,3.785899876895487,3.785859384460708,3.7857858548216012,3.7856545169922327,3.7852361529765099,3.7851162441938646,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611,3.7846480664441611]
["GAS - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,2.8216143086245462,3.2144377115247491,3.7104846181191795,4.0323642414325107,3.9367615975182932,3.5383838653341635,3.0570638438899009,2.8808107037936237,3.1733744765259218,2.9647226370788355,2.6578648102105551,3.4359518416523209,5.0808798400720399,3.5765775386871059,3.0587204649055706,2.4929225830408286,3.0302969582913679,2.8998854236707148,2.7665515793180986,2.6349115728037065,2.5000946643652582,2.4550974085329815,2.4102141515397979,2.3653206113818008,2.3204400647681811,2.275532972548171,2.2306631558959999,2.1858169539679286,2.1410538007900999,2.0963541034829096,2.0517034261911888,2.0573904491280639,2.0631252147150918,2.0689079031168967,2.0747386980067,2.0806177865539781,2.0865453594125891,2.0925216107094018,2.0985467380333933,2.1046209424252198,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558,2.1107444283672558]
["GAS - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,2.1201405009168202,2.6769434159398249,2.7725399158061856,2.9052391604477301,2.5945669944992544,2.2336823688033474,1.757987530022882,1.8293021249124315,2.1993532502032043,1.9523381866301865,1.6751887271436754,2.8410972224217961,5.3045840689945933,2.760452256231047,2.2054853078319892,1.6138605571354498,2.1543978940133348,2.0246337483964014,1.8942524303561832,1.7640381933433933,1.632995072038856,1.5847167838507226,1.5365339413209205,1.4883210223420515,1.4401013771220161,1.3918349795132463,1.3435860835480848,1.2953407700816419,1.2471588650658929,1.19902046261282,1.1509108588586614,1.1535665831223463,1.1562495356747118,1.1589597560156013,1.1616972862180965,1.1644621709094869,1.1672544572526906,1.170074194928117,1.1729214361159692,1.1757962354789708,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265,1.1786986501455265]
["GAS - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,2.0609093972153723,2.6368386775555606,2.7652878956358626,3.0549228509423321,2.2728305675074405,1.9571509722302374,1.5996547341230933,1.978402020645595,2.5442928961969269,1.5149456179821685,1.0812824296503327,4.3272538924175441,7.1198324739388488,2.6690042433202907,2.0840322784384773,1.4801342082986226,1.9887037442553455,1.8612209772676782,1.7330840582007181,1.6062003968013212,1.4773742153252083,1.4293272802988612,1.3812803452725146,1.333233410246168,1.2851864752198212,1.2371395401934746,1.189092605167128,1.1410456701407814,1.0929987351144346,1.0449518000880882,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147,0.99690486506174147]
["GAS - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.9802414514215654,2.5513178447805998,2.6712383401393671,2.9623596777936001,2.1796891721800211,1.8620135740245121,1.5054931647990368,1.8879868942558649,2.4564486471013147,1.4257436679503384,0.99401670314606427,4.2589649103557514,7.0512239428344623,2.6042141647787531,2.0208232858181572,1.4186065036591735,1.9273172947956947,1.8004236843508346,1.673187677713837,1.5466131088759452,1.4190133919718337,1.3709664569454867,1.3229195219191401,1.2748725868927935,1.2268256518664467,1.1787787168401003,1.1307317818137534,1.0826848467874068,1.03463791176106,0.98659097673471341,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681,0.93854404170836681]
["GAS - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.9376850964177537,2.5035135637182564,2.6193975088410384,2.9053214935966563,2.1236560067661872,1.8013220467734867,1.4440770267639045,1.8299146828242834,2.4004803702513682,1.3706919388699954,0.93965315381383907,4.210471275405073,7.0018088116011716,2.5573986178587025,1.9752625143458566,1.3740276748642408,1.8830678579121212,1.7566135181979845,1.630040611605863,1.5039841270483536,1.3771306482954526,1.3290837132691056,1.2810367782427594,1.2329898432164128,1.184942908190066,1.1368959731637194,1.0888490381373725,1.0408021031110259,0.99275516808467923,0.9447082330583324,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858,0.8966612980319858]
[]
["COAL - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,6.764685077088112,6.9413236416554858,7.0769320701593657,7.0378932672204986,7.1394451092800919,7.1074999036394377,6.9583175377972983,6.9930123247139413,6.9932571881300722,7.0970376637812818,6.9881422282038166,7.2055565815553102,8.3731312025055971,10.374406540347929,8.6659057245182272,8.5696903864441065,8.4842924480352853,8.5632920016360661,8.5075343726630113,8.4263075635189306,8.36589589124101,8.2903813008936069,8.2299696286156863,8.1695579563377638,8.0940433659903608,8.0336316937124419,7.958117103365038,7.8977054310871155,7.837293758809194,7.7617791684617918,7.7013674961838703,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364681,7.6258529058364672,7.6258529058364672,7.6258529058364681,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364681,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672,7.6258529058364672]
["COAL - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.5847210250077404,1.7215893979288748,1.6571703275549692,1.7075465636231413,1.6853225302571135,1.4778971694625576,1.354152947824413,1.5014528800754541,1.8152186145569809,1.7522955069008146,1.4011665324257749,1.5381705223265283,2.9249073325264217,4.354016438297152,3.1434865374625751,3.1797722719282113,3.1314369199672081,3.2036553498445595,3.168693058410176,3.1129546897774629,3.0731175464233611,3.0218157791461953,2.9820636481996359,2.9423544602333869,2.8911815238941356,2.8515591054266127,2.8004735323167735,2.7609390748720188,2.7214490498645758,2.6704967761329219,2.6310965301833096,2.5707017275061492,2.5678502375431469,2.5650071097207991,2.5621723195166988,2.5593458424803517,2.5565276542329682,2.5537177304672478,2.550916046947175,2.5481225795078069,2.5453373040550638,2.5425601965655251,2.5397912330862198,2.53703038973442,2.5342776426974352,2.5315329682324057,2.5287963426661011,2.5260677423947113,2.5233471438836497,2.5206345236673413,2.5179298583490275,2.515233124600563,2.5125442991622107,2.5098633588424457,2.5071902805177539,2.5045250411324305,2.5018676176983838,2.4992179872949354,2.4965761270686233,2.4939420142330038,2.4913156260684564,2.4886969399219874,2.4860859332070326,2.4834825834032657,2.4808868680564014,2.4782987647780028,2.4757182512452882,2.4731453052009398,2.4705799044529093,2.4680220268742277,2.4654716504028147,2.4629287530412891,2.4603933128567763,2.4578653079807227,2.4553447166087041,2.4528315170002402,2.4503256874786046,2.4478272064306394,2.4453360523065681,2.4428522036198115,2.4403756389467985,2.4379063369267859,2.4354442762616704,2.4329894357158075,2.4305417941158272,2.4281013303504504,2.4256680233703101,2.4232418521877648,2.420822795876723,2.4184108335724583,2.4160059444714319]
["COAL - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.2132258440046568,1.3180091116173123,1.2686913580246912,1.3072582417582417,1.2902440347071582,1.1314439655172412,1.0367082452431289,1.1494776739356178,1.3896894790602656,1.3415169999999998,1.0727007606181258,1.1775878534605615,2.239241551756685,3.7803523070697,2.5105521520333651,2.4756026583358217,2.4163929727946254,2.4807930117016088,2.4409429077319671,2.3812078684677345,2.3373467067847331,2.2819933863513926,2.2381619790110308,2.1943456017137772,2.1390373721087066,2.0952513641360078,2.0399737116612315,1.9962184900465016,1.9524788197848304,1.8972478220924194,1.8535395745009888,1.7950036916776499,1.7940056701905993,1.7930105754527776,1.7920183988813425,1.7910291319186211,1.7900427660320368,1.789059292714035,1.7880787034820094,1.7871009898782304,1.7861261434697704,1.7851541558484321,1.7841850186306749,1.783218723457545,1.7822552619946004,1.7812946259318401,1.7803368069836332,1.7793817968886469,1.7784295874097753,1.777480170334067,1.7765335374726576,1.775589680660695,1.7746485917572716,1.7737102626453538,1.7727746852317114,1.7718418514468484,1.7709117532449321,1.7699843826037251,1.769059731524516,1.7681377920320491,1.7672185561744576,1.7663020160231935,1.7653881636729591,1.7644769912416407,1.7635684908702383,1.7626626547227986,1.7617594749863488,1.7608589438708271,1.7599610536090162,1.7590657964564775,1.7581731646914829,1.7572831506149489,1.7563957465503697,1.7555109448437505,1.7546287378635443,1.7537491180005818,1.7528720776680096,1.7519976093012215,1.7511257053577969,1.750256358317432,1.7493895606818775,1.748525304974873,1.7476635837420826,1.7468043895510306,1.7459477149910376,1.7450935526731559,1.7442418952301062,1.743392735316216,1.742546065607351,1.7417018788008585,1.7408601676154989]
["COAL - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,6.1341945783938172,6.3024217827436964,6.4315726670331061,6.3943928547103761,6.491108894767132,6.4606848893950799,6.3186064457358997,6.3516490999422262,6.3518823031956835,6.4507208514349319,6.3470109127897265,6.5540722016959103,7.6660480311723731,9.5720245434031668,7.9448809092796413,7.8532472539709559,7.7719158840577913,7.8471535541537731,7.7940510503699114,7.716692184518406,7.6591572585394339,7.5872386010657173,7.5297036750867452,7.4721687491077704,7.400250091634053,7.3427151656550826,7.2707965081813652,7.2132615822023922,7.1557266562234192,7.0838079987497027,7.0262730727707314,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.954354415297014,6.9543544152970131,6.9543544152970131,6.954354415297014,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.954354415297014,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131,6.9543544152970131]
["COAL - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.0521059126151557,1.1886889648683305,1.1175039715864361,1.1647776548459881,1.1381426992385377,0.92598220510991969,0.80377243517480768,0.95187030791125271,1.2640102552997083,1.0849078959453873,0.66059440646879442,0.72994638385156752,2.0448228314255981,3.3841171147267817,2.0824022074279607,2.0090952831810132,1.9440301872504822,2.0042203233272677,1.9617383203001781,1.8998512276189743,1.853823286835796,1.7962883608568225,1.7502604200736436,1.704232479290466,1.6466975533114923,1.6006696125283142,1.5431346865493407,1.4971067457661624,1.4510788049829839,1.3935438790040109,1.3475159382208326,1.2899810122418591,1.2899810122418591,1.2899810122418591,1.2899810122418591,1.2899810122418591,1.2899810122418591,1.2899810122418591,1.2899810122418591,1.2899810122418593,1.2899810122418593,1.2899810122418591,1.2899810122418591,1.2899810122418591,1.2899810122418598,1.2899810122418591,1.2899810122418591,1.2899810122418589,1.2899810122418591,1.2899810122418591,1.2899810122418589,1.2899810122418591,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589,1.2899810122418589]
["COAL - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,0.92532149630875116,1.0299346255808188,0.97658231359345959,1.0710347280041517,1.0524766981685705,0.89201933231173169,0.79782067013368063,0.91086937799606105,1.1505121576381336,1.061676940483514,0.76724612085109611,0.84845500931223894,1.8849575806893111,3.3946331481379843,2.0929182408391638,2.0196113165922163,1.954546220661685,2.0147363567384704,1.9722543537113812,1.9103672610301772,1.8643393202469989,1.8068043942680259,1.7607764534848471,1.7147485127016686,1.6572135867226954,1.6111856459395173,1.553650719960544,1.5076227791773653,1.461594838394187,1.4040599124152144,1.3580319716320355,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.3004970456530627,1.3004970456530627,1.3004970456530627,1.3004970456530627,1.3004970456530627,1.3004970456530627,1.3004970456530627,1.3004970456530627,1.3004970456530622,1.3004970456530622,1.3004970456530627,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.300497045653062,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.300497045653062,1.3004970456530622,1.300497045653062,1.300497045653062,1.300497045653062,1.300497045653062,1.300497045653062,1.300497045653062,1.3004970456530622,1.3004970456530622,1.300497045653062,1.3004970456530622,1.300497045653062,1.3004970456530622,1.300497045653062,1.300497045653062,1.3004970456530622,1.3004970456530622,1.300497045653062,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.300497045653062,1.300497045653062,1.300497045653062,1.3004970456530622,1.3004970456530622,1.300497045653062,1.3004970456530622,1.3004970456530622,1.3004970456530622,1.300497045653062]
[]
["BURNING OIL - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,59.102536523658699,74.013969125312357,74.326142939357439,70.142759241490225,60.750482318896708,41.010738955549556,35.991074260042275,45.432592765662861,54.987339036431734,52.416714333333331,31.209461677683343,45.074813836478,80.498416666666671,55.878155524648434,38.161343846243255,31.116020485636255,31.614683153621453,31.012119523293688,30.303907778637946,29.653920773522483,29.653920773522483,29.003933768407013,28.35394676329155,27.703959758176076,27.703959758176087,27.05397275306062,26.403985747945153,25.75399874282969,25.753998742829694,25.104011737714224,24.454024732598761,24.454024732598761,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598761,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598761,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598761,24.454024732598764,24.454024732598761,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764,24.454024732598764]
["GAS OIL - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,68.813116292173646,83.324280548881319,86.29226601778042,83.791582748877957,77.081825043988559,56.457133243342071,49.560203598955013,57.721880737294107,65.713506857002017,64.592450965733576,57.309719798715186,59.467136580581929,105.58769208882281,70.136513651032416,53.284596874620405,46.641854773664406,47.330387789734431,46.860722579971245,46.26311200434877,45.712219623402362,45.71030947337141,45.048403857900986,44.386585891567172,43.724855317334374,43.69522913881012,43.033672580685433,42.372202648068779,41.710819086926385,41.681538903858829,41.020327326541448,40.359201363058133,40.330178022231323,40.301239793840935,40.272386428290417,40.243617676715104,40.214933290980213,40.186333023678536,40.157816628128487,40.129383858371845,40.101034469171672,40.072768216010211,40.044584855086754,40.016484143315559,39.988465838323762,39.960529698449243,39.932675482738574,39.904902950944944,39.877211863526078,39.849601981642166,39.822073067153809,39.794624882619964,39.767257191295897,39.739969757131135,39.712762344767441,39.685634719536779,39.658586647459281,39.631617895241249,39.604728230273139,39.5779174206275,39.551185235057076,39.524531442992718,39.497955814541463,39.471458120484478,39.44503813227518,39.418695622037156,39.392430362562308,39.366242127308787,39.340130690399114,39.314095826618221,39.288137311411454,39.262254920882718,39.236448431792482,39.210717621555879,39.185062268240799,39.159482150565935,39.13397704789891,39.108546740254369,39.083191008292076,39.057909633315013,39.032702397267492,39.007569082733319,38.982509472933835,38.957523351726145,38.932610503601175,38.907770713681856,38.883003767721242,38.858309452100677,38.833687553827978,38.809137860535564,38.784660160478609,38.76025424253325]
["GAS OIL - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,65.829159905725561,80.274826166775881,82.197910145029496,78.664982294440478,70.461060793669589,52.007197131006997,47.885358008821349,55.553103529717092,63.337729680285953,59.2407450153867,45.826640621820651,50.724876063285272,84.02868332084357,60.234147333185746,43.382230556773727,36.739488455817742,37.428021471887767,36.958356262124582,36.360745686502106,35.809853305555691,35.80794315552474,35.146037540054316,34.484219573720516,33.82248899948771,33.79286282096345,33.131306262838777,32.469836330222108,31.808452769079718,31.779172586012169,31.117961008694778,30.456835045211474,30.427811704384652,30.398873475994275,30.37002011044375,30.341251358868448,30.312566973133542,30.283966705831876,30.255450310281823,30.227017540525182,30.198668151325005,30.17040189816354,30.142218537240083,30.114117825468892,30.086099520477102,30.058163380602572,30.030309164891904,30.002536633098281,29.974845545679415,29.9472356637955,29.919706749307142,29.892258564773297,29.86489087344923,29.837603439284468,29.810396026920774,29.783268401690112,29.756220329612621,29.729251577394592,29.702361912426468,29.675551102780837,29.648818917210409,29.622165125146054,29.595589496694792,29.569091802637807,29.542671814428509,29.516329304190496,29.490064044715641,29.463875809462124,29.437764372552451,29.41172950877155,29.385770993564783,29.359888603036048,29.334082113945815,29.308351303709216,29.282695950394132,29.257115832719268,29.231610730052239,29.206180422407705,29.180824690445412,29.155543315468343,29.130336079420825,29.105202764886648,29.080143155087171,29.055157033879482,29.030244185754508,29.005404395835185,28.980637449874571,28.955943134254017,28.931321235981319,28.906771542688897,28.882293842631942,28.85788792468658]
["BURNING OIL - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,52.331813611670256,66.533177994197516,66.830486388526154,62.846311438176457,53.901285797611187,35.101530213471044,30.320897170130785,39.312819556436096,48.412577909549299,45.964363906598457,25.766980425027032,38.972077719117173,72.708842319296863,49.260974564993788,32.387820585560284,25.677988813553615,26.152905640206189,25.579035516084499,24.904548140221891,24.285512897254783,24.285512897254783,23.666477654287668,23.047442411320564,22.428407168353445,22.428407168353456,21.809371925386341,21.190336682419233,20.571301439452117,20.571301439452128,19.952266196485017,19.333230953517905,19.333230953517905,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517905,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517905,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517905,19.333230953517909,19.333230953517905,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909,19.333230953517909]
["GAS OIL - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,53.202152183031579,67.779451901177538,71.007859761859009,68.79876665588003,62.266979154323096,41.729546451215683,35.087752815066601,43.481634041669331,51.684438499414753,50.830298828779611,44.240824904442995,46.409326707778909,93.875878855978442,58.923374501612926,42.131243306951248,35.484706123304264,36.106162609764951,35.520257643124765,34.83162534316169,34.199608083272359,34.199608083272359,33.567590823383007,32.935573563493676,32.303556303604331,32.303556303604338,31.671539043715001,31.039521783825663,30.407504523936318,30.407504523936318,29.775487264046983,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157649,29.143470004157642,29.143470004157642,29.143470004157649,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642,29.143470004157642]
["GAS OIL - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,48.899423659629527,63.41122538211814,65.594731752154118,62.353394064488612,54.327442767050179,35.96083820192667,32.094135087978984,39.994084697138362,47.989889185744751,44.159820741478796,31.438973590594518,36.348294053528306,70.998097951045253,47.702236046812295,30.910104852150631,24.263567668503644,24.885024154964331,24.299119188324148,23.61048688836107,22.978469628471739,22.978469628471739,22.346452368582387,21.714435108693056,21.082417848803708,21.082417848803722,20.450400588914381,19.818383329025039,19.186366069135698,19.186366069135701,18.554348809246363,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357025,17.922331549357022,17.922331549357022,17.922331549357025,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022,17.922331549357022]
[]
["ROAD TRANSPORT - retail: petrol","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,152.4181054508461,169.92068340601779,170.04257513688165,165.09099438742257,154.88482047724548,134.20039454420726,129.01097922133135,136.89536905839893,143.37040628298243,140.07221615474182,120.83791609479141,138.99062902916918,165.27102722762305,138.65693522821101,122.30848904660317,115.34574249153923,116.63351834268616,116.7016518013461,116.47024613267813,116.24137773068058,116.22832941701135,115.24112502986659,114.25451937759016,113.26851070436123,113.06613305656387,112.08131309454895,111.09708487495325,110.1134466624618,109.91343252390406,108.93096914001673,107.9490905877623,107.75083094914766,107.55315271709787,107.35605418660833,107.15953365767447,106.96358943527709,106.76821982936768,106.57342315485386,106.37919773158502,106.18554188433744,105.99245394280025,105.79993224156085,105.60797512009049,105.41658092273002,105.22574799867557,105.03547470196442,104.8457593914606,104.65660043084094,104.46799618858093,104.27994503794038,104.09244535694987,103.90549552839622,103.71909393980904,103.53323898344647,103.34792905628142,103.16316255998781,102.97893790092674,102.79525349013272,102.61210774329999,102.42949908076878,102.24742592751188,102.06588671312085,101.88487987179252,101.7044038423156,101.5244570680571,101.34503799694892,101.16614508147448,100.98777677865539,100.80993155003812,100.63260786168071,100.45580418413964,100.2795189924564,100.1037507661447,99.928497989176989,99.7537591499717,99.579532741379893,99.405817260672521,99.232611209527349,99.059913094016025,98.887721424591206,98.71603471607385,98.544851487640102,98.374170262808789,98.203989569428572,98.034307939665339,97.865123909989421,97.696436021162953,97.52824281822744,97.3605428504912,97.193334671516638,97.026616839108016]
["ROAD TRANSPORT - retail: DERV","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,155.07786601770272,176.47598399466395,177.80265561885682,172.34351238234754,161.68393139148679,138.29911121863324,130.03560262403099,139.36313406161307,148.30447383801501,146.85809207791664,125.66009855547686,142.19305397727109,177.65813166666669,140.0822725978548,123.30425939455031,116.16332244717861,117.42790580141684,117.48493594902102,117.24048021410536,116.99963464067436,116.98658632700516,115.98740476842696,114.98882194471707,113.99083610005475,113.78845845225734,112.79166131880901,111.79545592777991,110.79984054385504,110.59982640529732,109.60538584997651,108.61153012628868,108.41327048767401,108.21559225562423,108.01849372513469,107.82197319620086,107.62602897380346,107.43065936789404,107.23586269338024,107.04163727011137,106.8479814228638,106.65489348132661,106.46237178008721,106.27041465861684,106.07902046125639,105.88818753720192,105.69791424049076,105.50819892998696,105.31903996936731,105.13043572710727,104.94238457646674,104.75488489547622,104.56793506692259,104.3815334783354,104.19567852197281,104.01036859480779,103.82560209851417,103.64137743945314,103.45769302865909,103.27454728182636,103.09193861929518,102.90986546603824,102.72832625164719,102.54731941031891,102.366843380842,102.18689660658347,102.00747753547529,101.82858462000085,101.65021631718174,101.47237108856449,101.29504740020708,101.11824372266598,100.94195853098277,100.76619030467108,100.59093752770339,100.41619868849806,100.24197227990626,100.06825679919888,99.895050748053706,99.722352632542382,99.550160963117591,99.378474254600221,99.207291026166459,99.036609801335146,98.866429107954971,98.696747478191739,98.527563448515764,98.358875559689309,98.19068235675384,98.022982389017585,97.855774210043023,97.689056377634373]
["ROAD TRANSPORT - Variable element: petrol","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,51.840743987500865,64.094247153824185,65.559029044400077,62.940091325134254,55.360742924503363,38.577640945809605,35.580339278845919,43.358583973847942,49.852992734245106,48.492992431599923,36.070715799960425,51.255640581673035,80.162562617905081,60.579426010173563,43.400492489148604,36.612451155104417,37.303762246758239,36.698841316497216,35.987858964034473,35.335329133154808,35.335329133154808,34.682799302275129,34.030269471395464,33.377739640515784,33.377739640515799,32.725209809636127,32.072679978756454,31.420150147876779,31.42015014787679,30.76762031699711,30.115090486117442,30.115090486117442,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117442,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117442,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117442,30.115090486117452,30.115090486117442,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452,30.115090486117452]
["ROAD TRANSPORT - Variable element: DERV","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,53.684912038684743,69.134297514110955,71.597849913276477,68.565408581363457,60.608220946829555,41.574790434956348,36.01574437488739,44.996607070318099,53.54626795723064,53.72944129470401,39.670753444323381,53.505880298883021,90.066701910899823,61.348759412001826,43.81185337289633,36.875320045262328,37.547304056158865,36.933130366684736,36.211272959015567,35.548762151941368,35.548762151941368,34.886251344867169,34.223740537792985,33.561229730718793,33.5612297307188,32.898718923644608,32.23620811657041,31.573697309496215,31.573697309496218,30.91118650242203,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347838,30.248675695347835,30.248675695347835,30.248675695347838,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835,30.248675695347835]

{"sheet":"energy_prices_hi","index":11,"n_rows":36,"n_cols":103,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Energy price forecasts - High forecast"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["ELECTRICITY - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,16.060370873489202,17.114513181967013,17.77997845172645,18.579223912617188,19.288787402421736,18.922446549998735,18.304210072070774,19.213917675227197,20.46158697369583,21.899808585429451,20.719168330985681,22.589508987701173,32.643063424780003,35.48008113660125,54.910223056142371,54.37537956625323,53.840536076364096,31.984341154269902,29.357431735559295,27.275488175397811,26.524599749548486,24.605663029934384,24.115424388794015,23.549321647828432,23.064434953862687,23.368548972849432,22.873777579535837,22.480148322104565,22.560042348221479,22.716227191021293,22.459077889192432,22.617104407039704,22.401624875863341,22.217323069014,22.133139725860918,21.904253885581547,21.484133438263434,21.449222952346364,21.389725960415653,21.322725640970155,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633,21.556701870927633]
["ELECTRICITY - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,10.616318785598626,11.076366302489552,11.787828490175478,12.336405737179508,12.96365323791121,13.383189747335928,12.869992438336013,13.147794379826864,14.019368253746958,14.3134444878864,14.034597836899039,15.159720924924107,20.272138703827874,27.00327934542398,37.8005282362614,42.692049925238194,23.032031763329606,20.274102980286795,16.81397165792692,15.936618141200153,15.094141005320605,15.140405894967063,14.765442452071547,14.264884406430388,13.781982507515698,13.756504646304645,13.757390150438802,13.273560650914071,13.376661621171861,13.513875324117265,13.459175877698851,13.500695537306305,13.60295120385025,13.398116421287744,13.37060268150748,13.233341735150809,12.991601423237389,12.886879216119331,13.296588207023753,13.183366608239755,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899,13.04887439496899]
["ELECTRICITY - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,8.8634478498357083,9.1878462022103093,10.047929921250864,11.001166327029122,11.201023029297001,11.300980459668853,11.05753202534247,11.513600901989971,11.502228674995312,12.466279868375937,12.260603172407047,14.03644257037991,19.314108686563504,25.427024440875488,36.039286640083994,40.682966417071476,21.520960737830453,18.857807679465534,15.432579307790125,14.403155917016605,13.896907181732541,14.090065293647502,13.769088381763929,13.429340915203852,13.04115084456344,13.182818255600388,13.207527605718079,12.675469821747729,12.755304906787517,12.784708164030315,12.724231816857678,12.781815052529025,13.009106072230187,12.851771876570947,12.91030213396928,12.820176029732254,12.665444977783993,12.616559473645314,13.137654731525451,13.129767448993027,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515,13.03992441718515]
["ELECTRICITY - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,8.3991160197346062,9.1943133802889871,8.7442469439420254,9.8131782216663463,7.8742824922419663,8.3953328309339863,8.7246711573432449,9.0854669431396999,10.539016686737282,8.6458445001325099,8.4136900432977377,19.479580378165139,27.743310140689914,23.956152494489764,34.110566328507254,38.545584101802945,19.13818350703048,16.914830468096309,14.441610810365633,13.837980635635427,14.017646805944871,14.286043972343027,14.180908225033189,13.989083527241835,13.674061016096623,14.121647214223879,14.275114161857942,13.666881064788278,13.763258789941604,13.993776213873634,14.000342396175535,14.072024078183849,14.258900963659327,14.041559762659441,14.000843828258214,13.838607838913177,13.568881417910067,13.37517315837774,13.832974459727563,13.834936722015675,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788,13.525871566419788]
["ELECTRICITY - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,5.6542239764021112,6.6219673007692155,6.986272117237939,7.8137540265611154,6.5440565596348286,5.9257732005504513,6.6773874336251096,7.6558224834902866,9.2488231855723342,7.6988434095637714,6.9990144775547494,14.989541253986456,22.409615638517245,21.827525001944462,32.220927116177101,36.434094323075797,17.380174360076271,14.887099158020735,12.286925904675938,11.517735734075751,11.31039884927408,11.549598671769195,11.414216684248402,11.082314899765048,10.785515504867984,11.119403085810978,11.261987726733249,10.65635713853953,10.788699200592223,10.929080282868911,10.944111497879396,10.988534643500993,11.238778372732419,11.00204736405988,11.001247326254182,10.861773497037015,10.637208814625851,10.561775701107681,10.987260254452055,10.920737247272145,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398,10.654955046167398]
["ELECTRICITY - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,5.4328780746638312,6.3732191703329129,6.7184826315779009,7.5159776563707892,6.2676096269811454,5.638930809715089,6.2374712974876836,7.188027592041407,8.7110872213815007,7.1413018700519899,6.4016750951202548,14.292215978288917,21.659865516483514,21.027642061342281,31.279386352633889,35.418233352066196,16.741970103565169,14.32879712784726,11.621270519741032,10.670776892521848,10.628213865790293,10.969278640040077,10.891511875407817,10.696775177302181,10.366875578661627,10.68509348039596,10.810514873432004,10.238540787751459,10.341031747301496,10.446308898670292,10.465289576850914,10.522251767650136,10.810358894047109,10.616323281885697,10.642563992958793,10.526481523367128,10.363747531292328,10.233231263514657,10.82836272952442,10.822826809064136,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113,10.595999174177113]
[]
["GAS - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,4.766844452022549,5.3031510068734198,5.7012773367846812,5.9384056387714432,6.2276785773748786,5.8474884374119762,5.2277612340659649,5.0298633505326862,5.0284231815190008,5.108504977401763,4.5899158060107954,4.3963889571268204,8.5584460595013852,9.482226058726777,13.986174036610144,14.841293035989796,16.268187991156434,11.529601674992426,10.849222009431077,10.196783089550166,9.5477530156243429,8.9079884184348153,8.8719734036893776,8.839291104609563,8.8043056768724224,8.774124130530053,8.7477912108296767,8.7172524519408174,8.6862582248382783,8.6554813214956603,8.6246962141157386,8.6028157606273332,8.6035388001887831,8.6042649598437393,8.6049835181776064,8.604943025742827,8.6048694961037206,8.6047381582743494,8.6043197942586289,8.6041998854759818,8.6037317077262809,8.6035388001887831,8.6042649598437393,8.6049835181776064,8.604943025742827,8.6048694961037206,8.6047381582743494,8.6043197942586289,8.6041998854759818,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809,8.6037317077262809]
["GAS - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,2.8216143086245462,3.2144377115247491,3.7104846181191795,4.0323642414325107,3.9367615975182932,3.5383838653341635,3.0570638438899009,2.8808107037936237,3.1733744765259218,2.9647226370788355,2.6578648102105551,3.4359518416523209,5.0808798400720399,7.2520026778576936,12.331060957245004,13.923986266608891,9.3603197023887255,8.7553421646926495,8.1474423172646127,7.5412363076748008,6.931853396160931,6.9147727307651632,6.8978060642084902,6.880829114486998,6.8638651583098866,6.8468746565263858,6.8299214303107227,6.8129918188191594,6.7961452560778399,6.7793621492071567,6.7626280623519479,6.7683150852888216,6.7740498508758504,6.7798325392776544,6.7856633341674577,6.7915424227147358,6.797469995573346,6.80344624687016,6.8094713741941506,6.8155455785859775,6.8216690645280131,6.7740498508758504,6.7798325392776544,6.7856633341674577,6.7915424227147358,6.797469995573346,6.80344624687016,6.8094713741941506,6.8155455785859775,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131,6.8216690645280131]
["GAS - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,2.1201405009168202,2.6769434159398249,2.7725399158061856,2.9052391604477301,2.5945669944992544,2.2336823688033474,1.757987530022882,1.8293021249124315,2.1993532502032043,1.9523381866301865,1.6751887271436754,2.8410972224217961,5.3045840689945933,6.4686193906806411,11.560427109443102,13.14675622448482,8.5408107336657402,7.9322529821127876,7.3230780581365478,6.7140702151877401,6.1042334879471811,6.0841204811191014,6.0641029199493524,6.0440552823305351,6.024000918470553,6.0038998022218353,5.9838161876167266,5.963736155510337,5.943719531854641,5.9237464107616198,5.9038020883675149,5.9064578126312011,5.9091407651835652,5.9118509855244552,5.9145885157269502,5.9173534004183406,5.9201456867615443,5.9229654244369705,5.9258126656248233,5.9286874649878234,5.9315898796543793,5.9091407651835652,5.9118509855244552,5.9145885157269502,5.9173534004183406,5.9201456867615443,5.9229654244369705,5.9258126656248233,5.9286874649878234,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793,5.9315898796543793]
["GAS - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,2.0609093972153723,2.6368386775555606,2.7652878956358626,3.0549228509423321,2.2728305675074405,1.9571509722302374,1.5996547341230933,1.978402020645595,2.5442928961969269,1.5149456179821685,1.0812824296503327,4.3272538924175441,7.1198324739388488,6.2005795188800841,10.993469197811423,12.463805579537167,8.0709802076062243,7.4875051405113098,6.9033759213371031,6.3204999598304621,5.7356814782471019,5.7144585259793192,5.6932355737115374,5.6720126214437512,5.6507896691759685,5.6295667169081858,5.6083437646404022,5.5871208123726186,5.565897860104835,5.5446749078370523,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696,5.5234519555692696]
["GAS - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.9802414514215654,2.5513178447805998,2.6712383401393671,2.9623596777936001,2.1796891721800211,1.8620135740245121,1.5054931647990368,1.8879868942558649,2.4564486471013147,1.4257436679503384,0.99401670314606427,4.2589649103557514,7.0512239428344623,6.1357894403385469,10.9302602051911,12.402277874897718,8.0095937581465737,7.4267078475944652,6.8434795408502218,6.2609126719050865,5.6773206548937285,5.6560977026259458,5.634874750358164,5.6136517980903777,5.592428845822595,5.5712058935548123,5.5499829412870287,5.5287599890192451,5.5075370367514616,5.4863140844836789,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962,5.4650911322158962]
["GAS - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.9376850964177537,2.5035135637182564,2.6193975088410384,2.9053214935966563,2.1236560067661872,1.8013220467734867,1.4440770267639045,1.8299146828242834,2.4004803702513682,1.3706919388699954,0.93965315381383907,4.210471275405073,7.0018088116011716,6.0889738934184958,10.884699433718801,12.357699046102786,7.9653443212630002,7.3828976814416158,6.8003324747422482,6.2182836900774943,5.6354379112173474,5.6142149589495647,5.5929920066817829,5.5717690544139966,5.5505461021462139,5.5293231498784312,5.5081001976106467,5.486877245342864,5.4656542930750804,5.4444313408072977,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515,5.423208388539515]
[]
["COAL - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,6.764685077088112,6.9413236416554858,7.0769320701593657,7.0378932672204986,7.1394451092800919,7.1074999036394377,6.9583175377972983,6.9930123247139413,6.9932571881300722,7.0970376637812818,6.9881422282038166,7.2055565815553102,8.3731312025055971,10.374406540347929,11.955420302959599,11.676444863425298,11.421860295292364,11.509683744549513,11.30852658707864,11.069318225678007,10.857877372705282,10.631333601663075,10.419892748690348,10.193348977648141,9.9819081246754156,9.75536435363321,9.5439235006604832,9.3173797296182777,9.1059388766455491,8.8793951056033436,8.6679542526306186,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.441410481588413,8.4414104815884112,8.441410481588413,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112,8.4414104815884112]
["COAL - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.5847210250077404,1.7215893979288748,1.6571703275549692,1.7075465636231413,1.6853225302571135,1.4778971694625576,1.354152947824413,1.5014528800754541,1.8152186145569809,1.7522955069008146,1.4011665324257749,1.5381705223265283,2.9249073325264217,4.354016438297152,5.6497833591321918,5.5468233020091171,5.3695838512106953,5.4485252492071856,5.3027823646316063,5.1266770990415207,4.9717701037294724,4.8053984844943605,4.6505765015898541,4.484290476469865,4.3295546733684622,4.1633554177471996,4.0087069778752085,3.8425956832767132,3.6880358063113232,3.5220136806217237,3.3675435827141649,3.192078928079058,3.1892274381160566,3.1863843102937079,3.183549520089608,3.1807230430532605,3.1779048548058775,3.1750949310401575,3.1722932475200842,3.1694997800807165,3.166714504627973,3.1639373971384344,3.1611684336591295,3.1584075903073288,3.1556548432703448,3.1529101688053145,3.1501735432390103,3.1474449429676206,3.1447243444565589,3.1420117242402505,3.1393070589219372,3.1366103251734723,3.1339214997351199,3.131240559415355,3.1285674810906636,3.1259022417053397,3.1232448182712931,3.1205951878678446,3.1179533276415325,3.1153192148059135,3.1126928266413665,3.1100741404948975,3.1074631337799423,3.1048597839761753,3.1022640686293106,3.0996759653509121,3.0970954518181979,3.0945225057738499,3.091957105025819,3.0893992274471374,3.0868488509757248,3.0843059536141988,3.081770513429686,3.0792425085536319,3.0767219171816134,3.0742087175731494,3.0717028880515143,3.0692044070035491,3.0667132528794783,3.0642294041927216,3.0617528395197082,3.0592835374996956,3.0568214768345801,3.0543666362887172,3.0519189946887364,3.0494785309233605,3.0470452239432193,3.0446190527606745,3.0421999964496331,3.0397880341453685,3.037383145044342]
["COAL - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.2132258440046568,1.3180091116173123,1.2686913580246912,1.3072582417582417,1.2902440347071582,1.1314439655172412,1.0367082452431289,1.1494776739356178,1.3896894790602656,1.3415169999999998,1.0727007606181258,1.1775878534605615,2.239241551756685,3.7803523070697,5.0168489737029827,4.8426536884167284,4.6545399040381135,4.7256629110642363,4.5750322139533983,4.3949302777317918,4.2359992640908448,4.0655760916995582,3.9066748324012495,3.7362816179502558,3.5774105215830336,3.4070476764565951,3.2482071572196674,3.0778750984511958,2.9190655762315787,2.748764726581221,2.5899866270318443,2.4163808922505594,2.4153828707635085,2.4143877760256869,2.413395599454252,2.4124063324915301,2.4114199666049458,2.4104364932869449,2.4094559040549184,2.4084781904511403,2.4075033440426794,2.4065313564213411,2.4055622192035839,2.4045959240304544,2.4036324625675096,2.4026718265047493,2.4017140075565426,2.4007589974615557,2.3998067879826848,2.3988573709069767,2.3979107380455669,2.3969668812336042,2.3960257923301809,2.395087463218263,2.3941518858046207,2.3932190520197576,2.3922889538178413,2.3913615831766344,2.3904369320974252,2.3895149926049584,2.388595756747367,2.3876792165961032,2.3867653642458686,2.3858541918145502,2.3849456914431477,2.3840398552957081,2.3831366755592582,2.3822361444437363,2.3813382541819252,2.3804429970293866,2.3795503652643926,2.3786603511878583,2.3777729471232791,2.3768881454166602,2.3760059384364536,2.375126318573491,2.374249278240919,2.373374809874131,2.3725029059307063,2.3716335588903412,2.3707667612547865,2.3699025055477825,2.3690407843149917,2.3681815901239402,2.3673249155639469,2.3664707532460652,2.3656190958030159,2.3647699358891252,2.3639232661802603,2.3630790793737675,2.3622373681884086]
["COAL - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,6.1341945783938172,6.3024217827436964,6.4315726670331061,6.3943928547103761,6.491108894767132,6.4606848893950799,6.3186064457358997,6.3516490999422262,6.3518823031956835,6.4507208514349319,6.3470109127897265,6.5540722016959103,7.6660480311723731,9.5720245434031668,11.07775193636666,10.812061041572088,10.569599548112151,10.653240928357054,10.461662683146701,10.233845196098478,10.032472955172073,9.816716982750922,9.6153447418245168,9.3995887694033673,9.1982165284769621,8.9824605560558162,8.7810883151294092,8.5653323427082597,8.3639601017818528,8.1482041293607033,7.946831888434299,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131513,7.7310759160131504,7.7310759160131513,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504,7.7310759160131504]
["COAL - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,1.0521059126151557,1.1886889648683305,1.1175039715864361,1.1647776548459881,1.1381426992385377,0.92598220510991969,0.80377243517480768,0.95187030791125271,1.2640102552997083,1.0849078959453873,0.66059440646879442,0.72994638385156752,2.0448228314255981,3.3841171147267817,4.5886990290975778,4.3761463132619189,4.1821771184939696,4.2490902226898939,4.0958276265216087,3.9135736368830316,3.7524758441419079,3.5798710662049888,3.4187732734638625,3.2461684955269443,3.0850707027858193,2.912465924848902,2.7513681321077765,2.5787633541708566,2.4176655614297315,2.2450607834928125,2.0839629907516883,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147693,1.9113582128147686,1.9113582128147686,1.9113582128147693,1.9113582128147686,1.9113582128147695,1.911358212814769,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147693,1.9113582128147686,1.9113582128147686,1.9113582128147681,1.9113582128147686,1.9113582128147686,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.911358212814769,1.9113582128147686,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147684,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.9113582128147686,1.911358212814769,1.9113582128147684,1.9113582128147686,1.911358212814769,1.9113582128147686,1.9113582128147684,1.9113582128147686,1.9113582128147686,1.9113582128147684]
["COAL - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,0.92532149630875116,1.0299346255808188,0.97658231359345959,1.0710347280041517,1.0524766981685705,0.89201933231173169,0.79782067013368063,0.91086937799606105,1.1505121576381336,1.061676940483514,0.76724612085109611,0.84845500931223894,1.8849575806893111,3.3946331481379843,4.5992150625087813,4.3866623466731225,4.1926931519051722,4.2596062561010974,4.1063436599328131,3.9240896702942352,3.762991877553111,3.5903870996161915,3.4292893068750665,3.2566845289381474,3.0955867361970224,2.9229819582601042,2.7618841655189796,2.5892793875820597,2.4281815948409355,2.255576816904016,2.0944790241628914,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259724,1.9218742462259721,1.9218742462259724,1.9218742462259721,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259721,1.9218742462259715,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259715,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259715,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259721,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259715,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717,1.9218742462259717]
[]
["BURNING OIL - retail: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,59.102536523658735,74.013969125312357,74.326142939357439,70.142759241490225,60.750482318896708,41.010738955549556,35.991074260042275,45.432592765662861,54.987339036431734,52.416714333333331,31.209461677683343,45.074813836478,80.498416666666671,74.630672182131207,86.854268556817317,94.395901665285436,95.992297608985069,96.172555422452035,95.952595295299872,96.602582300415364,96.602582300415364,96.602582300415321,97.252569305530798,97.252569305530798,97.252569305530827,97.252569305530812,97.902556310646276,97.90255631064629,97.90255631064629,98.552543315761739,98.552543315761724,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761724,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739,98.552543315761739]
["GAS OIL - retail: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,68.813116292173646,83.324280548881319,86.29226601778042,83.791582748877957,77.081825043988559,56.457133243342071,49.560203598955013,57.721880737294107,65.713506857002017,64.592450965733576,57.309719798715186,59.467136580581929,105.58769208882281,88.069665660271653,100.08949560630559,107.80546558421665,109.92819846298531,110.21971256910997,110.09685525317201,110.80999739200429,110.80808724197334,110.77819888639223,111.38041543983712,111.35070212549367,111.32107594696943,111.29153664873407,111.89410123589609,111.86473493464305,111.83545475157548,112.43827769403676,112.40916899044278,112.38014564961597,112.35120742122561,112.32235405567509,112.29358530409978,112.26490091836487,112.23630065106322,112.20778425551316,112.17935148575651,112.15100209655633,112.12273584339488,112.09455248247141,112.06645177070023,112.03843346570842,112.0104973258339,111.98264311012322,111.95487057832959,111.92717949091073,111.89956960902684,111.87204069453844,111.8445925100046,111.81722481868053,111.78993738451578,111.76272997215209,111.73560234692143,111.70855427484393,111.68158552262589,111.65469585765779,111.62788504801215,111.60115286244172,111.57449907037737,111.5479234419261,111.52142574786913,111.49500575965982,111.46866324942181,111.44239798994695,111.41620975469344,111.39009831778378,111.36406345400286,111.33810493879609,111.31222254826736,111.28641605917714,111.26068524894053,111.23502989562543,111.20944977795058,111.18394467528357,111.15851436763901,111.13315863567674,111.10787726069967,111.08267002465213,111.05753671011794,111.03247710031849,111.00749097911078,110.98257813098584,110.9577383410665,110.93297139510587,110.90827707948533,110.88365518121263,110.8591054879202,110.83462778786324,110.8102218699179]
["GAS OIL - retail: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,65.829159905725561,80.274826166775881,82.197910145029496,78.664982294440478,70.461060793669589,52.007197131006997,47.885358008821349,55.553103529717092,63.337729680285953,59.2407450153867,45.826640621820651,50.724876063285272,84.02868332084357,78.167299342424997,90.187129288458934,97.903099266369978,100.02583214513865,100.3173462512633,100.19448893532535,100.90763107415763,100.90572092412667,100.87583256854556,101.47804912199047,101.44833580764698,101.41870962912277,101.38917033088741,101.99173491804942,101.96236861679637,101.93308843372881,102.53591137619007,102.50680267259611,102.47777933176931,102.44884110337892,102.41998773782842,102.39121898625309,102.36253460051819,102.33393433321653,102.30541793766648,102.27698516790984,102.24863577870967,102.22036952554821,102.19218616462474,102.16408545285356,102.13606714786175,102.10813100798723,102.08027679227656,102.05250426048293,102.02481317306405,101.99720329118017,101.96967437669177,101.94222619215795,101.91485850083387,101.88757106666911,101.86036365430542,101.83323602907475,101.80618795699725,101.77921920477924,101.75232953981111,101.72551873016548,101.69878654459504,101.6721327525307,101.64555712407945,101.61905943002245,101.59263944181315,101.56629693157514,101.54003167210028,101.51384343684677,101.4877319999371,101.46169713615618,101.43573862094944,101.4098562304207,101.38404974133046,101.35831893109385,101.33266357777876,101.30708346010391,101.28157835743689,101.25614804979236,101.23079231783005,101.205510942853,101.18030370680546,101.15517039227129,101.1301107824718,101.10512466126411,101.08021181313916,101.05537202321983,101.03060507725921,101.00591076163866,100.98128886336598,100.95673917007355,100.93226147001658,100.90785555207123]
["BURNING OIL - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,52.331813611670256,66.533177994197516,66.830486388526154,62.846311438176457,53.901285797611187,35.101530213471044,30.320897170130785,39.312819556436096,48.412577909549299,45.964363906598457,25.766980425027032,38.972077719117173,72.708842319296863,67.120514238786896,78.762034595630823,85.944542317981401,87.46491940721917,87.636593515282954,87.427107679899933,88.046142922867062,88.046142922867062,88.04614292286702,88.665178165834135,88.665178165834135,88.665178165834163,88.665178165834149,89.284213408801264,89.284213408801278,89.284213408801278,89.903248651768365,89.903248651768351,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768351,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365,89.903248651768365]
["GAS OIL - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,53.202152183031579,67.779451901177538,71.007859761859009,68.79876665588003,62.266979154323096,41.729546451215683,35.087752815066601,43.481634041669331,51.684438499414753,50.830298828779611,44.240824904442995,46.409326707778909,93.875878855978442,76.856526510852177,88.936142038636447,96.648316933856506,98.703973283015841,98.8792476322635,98.665368591984958,99.29738585187431,99.29738585187431,99.297385851874282,99.929403111763619,99.929403111763619,99.929403111763662,99.929403111763634,100.56142037165299,100.56142037165299,100.56142037165299,101.19343763154231,101.1934376315423,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154232,101.19343763154231,101.19343763154231,101.19343763154232,101.1934376315423,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231,101.19343763154231]
["GAS OIL - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,48.899423659629527,63.41122538211814,65.594731752154118,62.353394064488612,54.327442767050179,35.96083820192667,32.094135087978984,39.994084697138362,47.989889185744751,44.159820741478796,31.438973590594518,36.348294053528306,70.998097951045253,65.635388056051539,77.715003583835824,85.427178479055868,87.482834828215218,87.658109177462862,87.44423013718432,88.076247397073672,88.076247397073672,88.076247397073644,88.708264656962982,88.708264656962982,88.708264656963024,88.708264656962996,89.340281916852348,89.340281916852348,89.340281916852348,89.972299176741672,89.972299176741657,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741686,89.972299176741672,89.972299176741672,89.972299176741686,89.972299176741657,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672,89.972299176741672]
[]
["ROAD TRANSPORT - retail: petrol","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,152.4181054508461,169.92068340601779,170.04257513688165,165.09099438742257,154.88482047724548,134.20039454420726,129.01097922133135,136.89536905839893,143.37040628298243,140.07221615474182,120.83791609479141,138.99062902916918,165.27102722762305,160.74379294701905,180.06073720332628,190.96407881912862,194.18887906661192,195.20007324551679,195.55686163529418,196.89406482740782,196.88101651373864,196.67684792364938,197.2563138654842,197.0533409893109,196.85096334151356,196.64917917655427,197.23102255106977,197.03042013563393,196.83040599707618,197.41401420730003,197.21517145210117,197.01691181348656,196.81923358143675,196.62213505094721,196.42561452201335,196.22967029961598,196.0343006937066,195.83950401919276,195.64527859592397,195.4516227486763,195.2585348071392,195.0660131058998,194.87405598442945,194.68266178706889,194.49182886301446,194.30155556630334,194.11184025579948,193.9226812951799,193.73407705291979,193.54602590227924,193.3585262212888,193.17157639273515,192.9851748041479,192.7993198477854,192.6140099206203,192.42924342432673,192.24501876526571,192.06133435447165,191.87818860763892,191.69557994510771,191.51350679185077,191.33196757745972,191.15096073613145,190.97048470665453,190.79053793239601,190.61111886128782,190.43222594581337,190.25385764299429,190.076012414377,189.8986887260196,189.7218850484785,189.54559985679532,189.36983163048365,189.19457885351588,189.01984001431057,188.8456136057188,188.67189812501144,188.49869207386621,188.32599395835487,188.15380228893008,187.98211558041271,187.81093235197895,187.64025112714771,187.47007043376752,187.30038880400429,187.13120477432832,186.96251688550191,186.79432368256636,186.62662371483009,186.45941553585556,186.29269770344686]
["ROAD TRANSPORT - retail: DERV","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,155.07786601770272,176.47598399466395,177.80265561885682,172.34351238234754,161.68393139148679,138.29911121863324,130.03560262403099,139.36313406161307,148.30447383801501,146.85809207791664,125.66009855547686,142.19305397727109,177.65813166666669,162.58602451812629,182.08222593009825,193.03467038025133,196.16953904885241,197.18405479990733,197.53679003149739,198.88597039504458,198.87292208137529,198.66875349128611,199.26019660455427,199.05722372838102,198.85484608058363,198.65306191562431,199.24688246157325,199.04628004613747,198.84626590757972,199.44185128923695,199.24300853403815,199.04474889542351,198.84707066337376,198.64997213288422,198.45345160395036,198.25750738155301,198.06213777564349,197.86734110112974,197.67311567786084,197.47945983061331,197.28637188907615,197.09385018783675,196.90189306636637,196.7104988690059,196.51966594495144,196.32939264824026,196.13967733773643,195.95051837711682,195.76191413485677,195.57386298421622,195.38636330322569,195.19941347467207,195.01301188608488,194.82715692972229,194.64184700255728,194.45708050626365,194.27285584720264,194.08917143640858,193.90602568957587,193.72341702704463,193.54134387378772,193.35980465939664,193.1787978180684,192.99832178859148,192.81837501433296,192.63895594322474,192.46006302775029,192.28169472493121,192.10384949631396,191.92652580795652,191.74972213041548,191.57343693873227,191.39766871242054,191.22241593545286,191.04767709624758,190.87345068765575,190.69973520694839,190.52652915580319,190.35383104029185,190.18163937086706,190.00995266234969,189.83876943391596,189.66808820908463,189.49790751570444,189.32822588594121,189.15904185626525,188.99035396743878,188.82216076450331,188.65446079676704,188.48725261779248,188.32053478538381]
["ROAD TRANSPORT - Variable element: petrol","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,51.840743987500865,64.094247153824185,65.559029044400077,62.940091325134254,55.360742924503363,38.577640945809605,35.580339278845919,43.358583973847942,49.852992734245106,48.492992431599923,36.070715799960425,51.255640581673035,80.162562617905081,78.985140775846943,91.527365953084512,99.627731428095572,101.93322951669639,102.1141925199728,101.89337188288117,102.54590171376086,102.54590171376086,102.54590171376081,103.1984315446405,103.1984315446405,103.19843154464053,103.19843154464051,103.85096137552019,103.8509613755202,103.8509613755202,104.50349120639987,104.50349120639983,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639983,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987,104.50349120639987]
["ROAD TRANSPORT - Variable element: DERV","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,53.684912038684743,69.134297514110955,71.597849913276477,68.565408581363457,60.608220946829555,41.574790434956348,36.01574437488739,44.996607070318099,53.54626795723064,53.72944129470401,39.670753444323381,53.505880298883021,90.066701910899823,80.101886012228064,92.79349215251959,100.93477665615629,103.16533176235515,103.34906274242331,103.12486447350895,103.78737528058316,103.78737528058316,103.78737528058313,104.44988608765732,104.44988608765732,104.44988608765736,104.44988608765736,105.11239689473153,105.11239689473156,105.11239689473156,105.77490770180573,105.77490770180572,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180572,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573,105.77490770180573]

{"sheet":"conversion_CO2","index":12,"n_rows":25,"n_cols":107,"rows_kept":25,"cut":false,"hidden":false,"merged":[[2,1,2,3],[14,1,14,3],[5,1,6,1],[9,1,10,1]]}
[null,"Conversion factors from fuel to CO2e",null,null,"Note: Emissions factors are based on Gross Calorific Value"]
[]
[null,"Marginal emissions factors",null,null,null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Fuel Type","Units","Kg CO2e per unit (AR5)",null,"Grid electricity"]
[null,"Natural Gas","kWh (Gross CV)",0.18260000000000001,null,"Domestic  (kg CO2e / kWh)",null,null,null,null,null,null,null,null,null,null,0.38937839400000002,0.38420990599999999,0.37733936299999998,0.36837962200000002,0.36152971299999997,0.35124877700000001,0.34039861900000001,0.33038539500000003,0.319040712,0.30663560299999998,0.293419388,0.27921971499999998,0.26396340200000001,0.247571821,0.22996049399999999,0.21103865499999999,0.19070878599999999,0.16886611000000001,0.145398056,0.120183673,9.3093013000000002E-2,7.1444652999999997E-2,5.4830522E-2,4.2079932E-2,3.2294433999999997E-2,2.4784509E-2,1.9020983000000002E-2,1.459774E-2,1.1203101E-2,8.597871E-3,6.5984750000000003E-3,6.225225E-3,3.9601630000000001E-3,3.0435359999999999E-3,2.1485419999999998E-3,1.375745E-3,1.420529E-3,1.4253340000000001E-3,1.504738E-3,1.5416E-3,1.4101059999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3,2.5008489999999999E-3]
[null,"Fuel Oil","litres",3.1294200000000001,null,"Commercial  (kg CO2e / kWh)",null,null,null,null,null,null,null,null,null,null,0.382235449,0.37719346399999998,0.37045883800000001,0.36164512799999998,0.35495211599999998,0.344839752,0.33417070999999998,0.32435207999999999,0.313216471,0.301035993,0.288061126,0.27412075899999999,0.25914304900000001,0.24305080200000001,0.225761083,0.20718478400000001,0.187226168,0.16578237100000001,0.14274287699999999,0.117988946,9.1393000000000002E-2,7.0139970999999995E-2,5.3829237000000002E-2,4.1311490999999999E-2,3.1704691E-2,2.4331907999999999E-2,1.8673632999999999E-2,1.4331164E-2,1.0998516E-2,8.4408609999999992E-3,6.4779770000000002E-3,6.1115429999999997E-3,3.887845E-3,2.9879559999999999E-3,2.109306E-3,1.3506220000000001E-3,1.3945889999999999E-3,1.399305E-3,1.4772590000000001E-3,1.5134479999999999E-3,1.3843550000000001E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3,2.4551799999999999E-3]
[null,null,"kWh (Gross CV)",0.26708999999999999,null,"Industrial  (kg CO2e / kWh)",null,null,null,null,null,null,null,null,null,null,0.37509250500000002,0.37017702299999999,0.36357831299999999,0.35491063299999998,0.34837451800000002,0.33843072699999999,0.32794280100000001,0.31831876399999998,0.30739222999999999,0.29543638300000002,0.28270286300000003,0.269021803,0.25432269499999999,0.238529782,0.22156167199999999,0.203330913,0.18374354900000001,0.16269863100000001,0.14008769800000001,0.115794218,8.9692987000000002E-2,6.8835287999999994E-2,5.2827952999999997E-2,4.0543050999999997E-2,3.1114947E-2,2.3879306999999999E-2,1.8326281999999999E-2,1.4064587999999999E-2,1.0793931E-2,8.2838510000000001E-3,6.3574790000000001E-3,5.9978610000000002E-3,3.815527E-3,2.9323769999999999E-3,2.0700710000000002E-3,1.3254989999999999E-3,1.3686480000000001E-3,1.3732760000000001E-3,1.4497799999999999E-3,1.4852960000000001E-3,1.358604E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3,2.409511E-3]
[null,"Coal (industrial)","kWh (Gross CV)",0.31930999999999998]
[null,"Coal (domestic)","kWh (Gross CV)",0.31458999999999998,null,"Petrol"]
[null,"Burning Oil","kWh (Gross CV)",0.24557000000000001,null,"(kg CO2e / litre)",null,null,null,null,null,null,null,null,null,null,2.23,2.2599999999999998,2.23,2.23,2.23,2.23,2.23,2.23,2.23,2.23,2.23,2.23,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11,2.11]
[null,null,"litres",2.5278200000000002,null,"(kg CO2e / kWh)",null,null,null,null,null,null,null,null,null,null,0.23200000000000001,0.23499999999999999,0.23300000000000001,0.23200000000000001,0.23200000000000001,0.23200000000000001,0.23200000000000001,0.23200000000000001,0.23200000000000001,0.23200000000000001,0.23200000000000001,0.23200000000000001,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
[]
[null,null,null,null,null,"Diesel"]
[null,null,null,null,null,"(kg CO2e / litre)",null,null,null,null,null,null,null,null,null,null,2.56,2.61,2.58,2.71,2.7,2.7,2.7,2.7,2.7,2.66,2.54,2.52,2.5299999999999998,2.52,2.52,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998,2.5099999999999998]
[null,null,null,null,null,"(kg CO2e / kWh)",null,null,null,null,null,null,null,null,null,null,0.24099999999999999,0.246,0.24299999999999999,0.254,0.254,0.254,0.254,0.254,0.254,0.25,0.23899999999999999,0.23699999999999999,0.23799999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999]
[]
[null,null,null,null,null,"Gas oil"]
[null,null,null,null,null,"(kg CO2e / litre)",null,null,null,null,null,null,null,null,null,null,2.93,2.93,2.93,2.76,2.76,2.76,2.76,2.76,2.75,2.71,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69,2.69]
[null,null,null,null,null,"(kg CO2e / kWh)",null,null,null,null,null,null,null,null,null,null,0.27200000000000002,0.27200000000000002,0.27200000000000002,0.25700000000000001,0.25700000000000001,0.25700000000000001,0.25700000000000001,0.25700000000000001,0.25600000000000001,0.252,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251,0.251]
[]
[]
[]
[]
[]
[null,"These conversion factors come from DESNZ internal modelling, as well as published Greenhouse gas reporting: Conversion factors 2023 https://www.gov.uk/government/publications/greenhouse-gas-reporting-conversion-factors-2023"]

{"sheet":"Carbon Values","index":13,"n_rows":11,"n_cols":102,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Prices assumptions for carbon values (traded carbon = non-traded carbon)"]
["2022 £/tCO2e"]
[null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["CENTRAL SCENARIO"]
["Carbon Value",null,null,null,null,null,null,null,null,null,null,218,221,224,228,231,235,238,242,246,249,253,257,261,265,269,273,277,281,286,290,294,299,304,308,313,318,322,327,332,337,343,348,353,358,364,369,375,380,386,392,398,404,410,416,422,428,435,441,448,455,461,468,475,482,490,497,505,512,520,528,535,544,552,560,568,577,586,594,603,612,621,631,640,650,660,669,680,690,700,711,721,732,743,754,765,777,789,800,812,825,837]
[]
["LOW SCENARIO"]
["Carbon Value",null,null,null,null,null,null,null,null,null,null,109,110,112,114,116,117,119,121,123,125,127,129,130,132,134,137,139,141,143,145,147,149,152,154,156,159,161,164,166,169,171,174,176,179,182,185,187,190,193,196,199,202,205,208,211,214,217,221,224,227,231,234,238,241,245,249,252,256,260,264,268,272,276,280,284,288,293,297,302,306,311,315,320,325,330,335,340,345,350,355,361,366,372,377,383,388,394,400,406,412,419]
[]
["HIGH SCENARIO"]
["Carbon Value",null,null,null,null,null,null,null,null,null,null,327,331,337,342,347,352,358,363,368,374,380,386,391,397,403,410,416,422,429,435,442,448,455,462,469,476,484,491,499,506,514,522,529,537,545,554,562,570,579,587,596,605,614,624,633,642,652,662,672,682,692,702,713,724,735,746,757,768,780,791,803,815,828,840,853,865,878,891,905,918,932,946,960,975,989,1004,1019,1035,1050,1066,1082,1098,1115,1131,1148,1165,1183,1201,1219,1237,1256]

{"sheet":"air_quality","index":14,"n_rows":20,"n_cols":86,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Marginal air quality damage costs"]
["in £ 2022"]
[null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["NATIONAL AVERAGE"]
["Electricity","(p/KWh)","N/A","N/A","N/A","N/A","N/A","N/A",0.21017432909726974,0.22068304555213322,0.22068304555213322,0.2311917620069967,0.2311917620069967,0.2311917620069967,0.24170047846186021,0.24170047846186021,0.25220919491672367,0.25220919491672367,0.26271791137158718,0.26271791137158718,0.27322662782645069,0.27322662782645069,0.28373534428131419,0.28373534428131419,0.29424406073617765,0.29424406073617765,0.3047527771910411,0.31526149364590461,0.31526149364590461,0.32577021010076812,0.32577021010076812,0.33627892655563157,0.34678764301049508,0.34678764301049508,0.35729635946535859,0.36780507592022205,0.36780507592022205,0.3783137923750855,0.38882250882994901,0.39933122528481252,0.39933122528481252,0.40983994173967603,0.42034865819453948,0.43085737464940294,0.43085737464940294,0.44136609110426644,0.45187480755912995,0.46238352401399341,0.47289224046885692,0.48340095692372043,0.49390967337858388,0.50441838983344733,0.51492710628831084,0.52543582274317435,0.53594453919803786,0.54645325565290137,0.55696197210776488,0.56747068856262839,0.57797940501749179,0.5884881214723553,0.59899683792721869,0.6095055543820822,0.62001427083694571,0.63052298729180922,0.65154042020153624,0.66204913665639964,0.67255785311126315,0.68306656956612666,0.70408400247585368,0.71459271893071719,0.72510143538558058,0.74611886829530749,0.756627584750171,0.77764501765989802,0.78815373411476153,0.80917116702448855,0.81967988347935206,0.84069731638907896,0.85120603284394247,0.87222346575366938,0.8932408986633964,0.90374961511825991,0.92476704802798682,0.94578448093771383,0.96680191384744085,0.97731063030230436]
["Gas","(p/KWh)","N/A","N/A","N/A","N/A","N/A","N/A",0.16813946327781579,0.1786481797326793,0.1786481797326793,0.1786481797326793,0.18915689618754275,0.18915689618754275,0.18915689618754275,0.19966561264240626,0.19966561264240626,0.19966561264240626,0.21017432909726974,0.21017432909726974,0.22068304555213322,0.22068304555213322,0.2311917620069967,0.2311917620069967,0.2311917620069967,0.24170047846186021,0.24170047846186021,0.25220919491672367,0.25220919491672367,0.26271791137158718,0.26271791137158718,0.27322662782645069,0.27322662782645069,0.28373534428131419,0.28373534428131419,0.29424406073617765,0.29424406073617765,0.3047527771910411,0.31526149364590461,0.31526149364590461,0.32577021010076812,0.32577021010076812,0.33627892655563157,0.34678764301049508,0.34678764301049508,0.35729635946535859,0.36780507592022205,0.36780507592022205,0.3783137923750855,0.38882250882994901,0.38882250882994901,0.39933122528481252,0.40983994173967603,0.42034865819453948,0.43085737464940294,0.43085737464940294,0.44136609110426644,0.45187480755912995,0.46238352401399341,0.47289224046885692,0.48340095692372043,0.49390967337858388,0.49390967337858388,0.50441838983344733,0.51492710628831084,0.52543582274317435,0.53594453919803786,0.54645325565290137,0.55696197210776488,0.57797940501749179,0.5884881214723553,0.59899683792721869,0.6095055543820822,0.62001427083694571,0.63052298729180922,0.64103170374667273,0.66204913665639964,0.67255785311126315,0.68306656956612666,0.70408400247585368,0.71459271893071719,0.72510143538558058,0.74611886829530749,0.756627584750171,0.76713630120503451,0.78815373411476153]
["Coal","(p/KWh)","N/A","N/A","N/A","N/A","N/A","N/A",2.606161680806145,2.6587052630804622,2.7112488453547798,2.7743011440839607,2.8268447263582779,2.8793883086325955,2.9424406073617764,2.994984189636094,3.0580364883652749,3.1210887870944557,3.1841410858236365,3.2471933845528174,3.3102456832819982,3.3732979820111795,3.4468589971952235,3.5099112959244043,3.5834723111084492,3.6570333262924937,3.7305943414765377,3.8041553566605826,3.8777163718446266,3.9617861034835347,4.0353471186675787,4.1194168503064867,4.2034865819453948,4.2875563135843029,4.371626045223211,4.455695776862119,4.5502742249558903,4.6343439565947984,4.7289224046885696,4.82350085278234,4.9180793008761112,5.0231664654247474,5.1177449135185187,5.2228320780671531,5.3279192426157884,5.4330064071644228,5.5380935717130573,5.6536894527165558,5.7692853337200543,5.8848812147235527,6.0004770957270512,6.1160729767305497,6.2421775741889114,6.3682821716472731,6.4943867691056347,6.6204913665639964,6.7571046804772221,6.893717994390447,7.0303313083036736,7.1669446222168984,7.3140666525849873,7.4611886829530754,7.6083107133211652,7.7554327436892532,7.9130634905122061,8.0706942373351573,8.2283249841581103,8.3964644474359265,8.5646039107137426,8.7327433739915588,8.9113915537242381,9.0900397334569174,9.2686879131895967,9.4578448093771392,9.64700170556468,9.8361586017522225,10.035824214394632,10.235489827037037,10.445664156134306,10.645329768776714,10.866012814328846,11.076187143426115,11.296870188978248,11.528061950985245,11.759253712992242,11.990445474999239]
["Burning oil","(p/KWh)","N/A","N/A","N/A","N/A","N/A","N/A",2.5431093820769637,2.5956529643512813,2.6481965466255986,2.7007401288999162,2.7532837111742339,2.8058272934485511,2.8688795921777319,2.9214231744520491,2.98447547318123,3.0370190554555481,3.1000713541847289,3.1631236529139093,3.2261759516430906,3.2892282503722714,3.3627892655563159,3.4258415642854967,3.4888938630146775,3.5624548781987224,3.6360158933827664,3.7095769085668109,3.7831379237508553,3.8566989389348998,3.9302599541189442,4.0143296857578523,4.0983994173967595,4.1719604325808044,4.2560301642197125,4.3400998958586197,4.4346783439523909,4.518748075591299,4.6133265236850702,4.6973962553239783,4.7919747034177496,4.8970618679663849,4.9916403160601561,5.0862187641539274,5.1913059287025627,5.2963930932511971,5.4014802577998324,5.5065674223484677,5.6221633033519653,5.7272504679006007,5.8428463489040983,5.9584422299075968,6.0845468273659593,6.2001427083694578,6.3262473058278186,6.4523519032861811,6.588965217199406,6.7150698146577676,6.8516831285709934,6.9882964424842191,7.1249097563974448,7.2720317867655329,7.4191538171336218,7.5662758475017107,7.7133978778697996,7.8710286246927517,8.0286593715157046,8.1862901183386558,8.354429581616472,8.5120603284394249,8.6907085081721025,8.8588479714499186,9.037496151182598,9.2161443309152773,9.4053012271028198,9.5944581232903641,9.7836150194779066,9.9832806321203122,10.182946244762718,10.382611857405125,10.592786186502394,10.802960515599665,11.013134844696935,11.233817890249068,11.465009652256064,11.696201414263061]
["Biomass","(p/KWh)","N/A","N/A","N/A","N/A","N/A","N/A",6.7150698146577676,6.8516831285709934,6.9882964424842191,7.1249097563974448,7.2720317867655329,7.4191538171336218,7.5662758475017107,7.7133978778697996,7.8710286246927517,8.0286593715157046,8.1862901183386558,8.354429581616472,8.5225690448942881,8.6907085081721025,8.8588479714499186,9.037496151182598,9.2161443309152773,9.4053012271028198,9.5944581232903641,9.7836150194779066,9.9832806321203122,10.182946244762718,10.382611857405125,10.592786186502394,10.802960515599665,11.023643561151799,11.244326606703931,11.465009652256064,11.696201414263061,11.927393176270057,12.169093654731919,12.410794133193779,12.652494611655637,12.915212523027225,13.167421717943949,13.430139629315535,13.703366257141987,13.976592884968438,14.24981951279489,14.544063573531066,14.82779891781238,15.122042978548558,15.426795755739599,15.742057249385503,16.057318743031409,16.372580236677312,16.698350446778083,17.034629373333715,17.381417016344205,17.728204659354702,18.074992302365196,18.44279737828542,18.81060245420564,19.188916246580728,19.567230038955813,19.95605254778576,20.355383773070574,20.765223714810251,21.185572373004788,21.60592103119933,22.036778405848732,22.478144496953,22.930019304512129,23.381894112071258,23.854786352540113,24.327678593008972,24.821588266387558,25.315497939766139,25.819916329599589,26.334843435887898,26.860279258631071,27.396223797829112,27.953185769936876,28.510147742044641,29.07761843060727,29.655597835624761,30.254594673551978,30.853591511479198]
[]
["TRANSPORT (avg. of regions)"]
["Car petrol","(p/litre)","N/A","N/A","N/A","N/A","N/A","N/A",1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001,1.4605596890000001]
["Car diesel","(p/litre)","N/A","N/A","N/A","N/A","N/A","N/A",11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745,11.748745]
["LGV petrol","(p/litre)","N/A","N/A","N/A","N/A","N/A","N/A",1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001,1.4081680050000001]
["LGV diesel","(p/litre)","N/A","N/A","N/A","N/A","N/A","N/A",17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001,17.013611940000001]
["Rigid HGV diesel","(p/litre)","N/A","N/A","N/A","N/A","N/A","N/A",7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003,7.4086451010000003]
["Articulated HGV diesel","(p/litre)","N/A","N/A","N/A","N/A","N/A","N/A",2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999,2.8478621589999999]
[]
[]
["To note: There are not available air quality figures pre 2023"]

{"sheet":"discount_factors","index":15,"n_rows":14,"n_cols":102,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Discount factors"]
[]
[null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Year",-22,-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78]
["Discount rate",{"$f":"IF(B4<=30,addt_assm!$C$18+1,IF(B4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(C4<=30,addt_assm!$C$18+1,IF(C4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(D4<=30,addt_assm!$C$18+1,IF(D4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(E4<=30,addt_assm!$C$18+1,IF(E4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(F4<=30,addt_assm!$C$18+1,IF(F4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(G4<=30,addt_assm!$C$18+1,IF(G4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(H4<=30,addt_assm!$C$18+1,IF(H4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(I4<=30,addt_assm!$C$18+1,IF(I4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(J4<=30,addt_assm!$C$18+1,IF(J4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(K4<=30,addt_assm!$C$18+1,IF(K4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(L4<=30,addt_assm!$C$18+1,IF(L4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(M4<=30,addt_assm!$C$18+1,IF(M4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(N4<=30,addt_assm!$C$18+1,IF(N4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(O4<=30,addt_assm!$C$18+1,IF(O4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(P4<=30,addt_assm!$C$18+1,IF(P4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(Q4<=30,addt_assm!$C$18+1,IF(Q4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(R4<=30,addt_assm!$C$18+1,IF(R4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(S4<=30,addt_assm!$C$18+1,IF(S4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(T4<=30,addt_assm!$C$18+1,IF(T4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(U4<=30,addt_assm!$C$18+1,IF(U4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(V4<=30,addt_assm!$C$18+1,IF(V4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(W4<=30,addt_assm!$C$18+1,IF(W4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(X4<=30,addt_assm!$C$18+1,IF(X4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(Y4<=30,addt_assm!$C$18+1,IF(Y4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(Z4<=30,addt_assm!$C$18+1,IF(Z4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AA4<=30,addt_assm!$C$18+1,IF(AA4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AB4<=30,addt_assm!$C$18+1,IF(AB4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AC4<=30,addt_assm!$C$18+1,IF(AC4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AD4<=30,addt_assm!$C$18+1,IF(AD4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AE4<=30,addt_assm!$C$18+1,IF(AE4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AF4<=30,addt_assm!$C$18+1,IF(AF4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AG4<=30,addt_assm!$C$18+1,IF(AG4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AH4<=30,addt_assm!$C$18+1,IF(AH4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AI4<=30,addt_assm!$C$18+1,IF(AI4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AJ4<=30,addt_assm!$C$18+1,IF(AJ4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AK4<=30,addt_assm!$C$18+1,IF(AK4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AL4<=30,addt_assm!$C$18+1,IF(AL4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AM4<=30,addt_assm!$C$18+1,IF(AM4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AN4<=30,addt_assm!$C$18+1,IF(AN4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AO4<=30,addt_assm!$C$18+1,IF(AO4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AP4<=30,addt_assm!$C$18+1,IF(AP4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AQ4<=30,addt_assm!$C$18+1,IF(AQ4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AR4<=30,addt_assm!$C$18+1,IF(AR4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AS4<=30,addt_assm!$C$18+1,IF(AS4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AT4<=30,addt_assm!$C$18+1,IF(AT4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AU4<=30,addt_assm!$C$18+1,IF(AU4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AV4<=30,addt_assm!$C$18+1,IF(AV4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AW4<=30,addt_assm!$C$18+1,IF(AW4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AX4<=30,addt_assm!$C$18+1,IF(AX4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AY4<=30,addt_assm!$C$18+1,IF(AY4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(AZ4<=30,addt_assm!$C$18+1,IF(AZ4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(BA4<=30,addt_assm!$C$18+1,IF(BA4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(BB4<=30,addt_assm!$C$18+1,IF(BB4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0349999999999999},{"$f":"IF(BC4<=30,addt_assm!$C$18+1,IF(BC4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BD4<=30,addt_assm!$C$18+1,IF(BD4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BE4<=30,addt_assm!$C$18+1,IF(BE4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BF4<=30,addt_assm!$C$18+1,IF(BF4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BG4<=30,addt_assm!$C$18+1,IF(BG4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BH4<=30,addt_assm!$C$18+1,IF(BH4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BI4<=30,addt_assm!$C$18+1,IF(BI4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BJ4<=30,addt_assm!$C$18+1,IF(BJ4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BK4<=30,addt_assm!$C$18+1,IF(BK4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BL4<=30,addt_assm!$C$18+1,IF(BL4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BM4<=30,addt_assm!$C$18+1,IF(BM4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BN4<=30,addt_assm!$C$18+1,IF(BN4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BO4<=30,addt_assm!$C$18+1,IF(BO4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BP4<=30,addt_assm!$C$18+1,IF(BP4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BQ4<=30,addt_assm!$C$18+1,IF(BQ4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BR4<=30,addt_assm!$C$18+1,IF(BR4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BS4<=30,addt_assm!$C$18+1,IF(BS4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BT4<=30,addt_assm!$C$18+1,IF(BT4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BU4<=30,addt_assm!$C$18+1,IF(BU4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BV4<=30,addt_assm!$C$18+1,IF(BV4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BW4<=30,addt_assm!$C$18+1,IF(BW4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BX4<=30,addt_assm!$C$18+1,IF(BX4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BY4<=30,addt_assm!$C$18+1,IF(BY4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(BZ4<=30,addt_assm!$C$18+1,IF(BZ4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CA4<=30,addt_assm!$C$18+1,IF(CA4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CB4<=30,addt_assm!$C$18+1,IF(CB4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CC4<=30,addt_assm!$C$18+1,IF(CC4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CD4<=30,addt_assm!$C$18+1,IF(CD4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CE4<=30,addt_assm!$C$18+1,IF(CE4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CF4<=30,addt_assm!$C$18+1,IF(CF4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CG4<=30,addt_assm!$C$18+1,IF(CG4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CH4<=30,addt_assm!$C$18+1,IF(CH4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CI4<=30,addt_assm!$C$18+1,IF(CI4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CJ4<=30,addt_assm!$C$18+1,IF(CJ4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CK4<=30,addt_assm!$C$18+1,IF(CK4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CL4<=30,addt_assm!$C$18+1,IF(CL4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CM4<=30,addt_assm!$C$18+1,IF(CM4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CN4<=30,addt_assm!$C$18+1,IF(CN4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CO4<=30,addt_assm!$C$18+1,IF(CO4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CP4<=30,addt_assm!$C$18+1,IF(CP4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CQ4<=30,addt_assm!$C$18+1,IF(CQ4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CR4<=30,addt_assm!$C$18+1,IF(CR4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CS4<=30,addt_assm!$C$18+1,IF(CS4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CT4<=30,addt_assm!$C$18+1,IF(CT4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CU4<=30,addt_assm!$C$18+1,IF(CU4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.03},{"$f":"IF(CV4<=30,addt_assm!$C$18+1,IF(CV4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0249999999999999},{"$f":"IF(CW4<=30,addt_assm!$C$18+1,IF(CW4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0249999999999999},{"$f":"IF(CX4<=30,addt_assm!$C$18+1,IF(CX4<=75,addt_assm!$C$19+1,addt_assm!$C$20+1))","v":1.0249999999999999}]
[]
["Discount factor",{"$f":"C7*C5","v":1.6186945224658542},{"$f":"D7*D5","v":1.5639560603534826},{"$f":"E7*E5","v":1.5110686573463601},{"$f":"F7*F5","v":1.4599697172428601},{"$f":"G7*G5","v":1.410598760621121},{"$f":"IF(initial_inputs!$F$29=G3,1,IF(initial_inputs!$F$29<G3,F7/G5,H7*H5))","v":1.3628973532571218},{"$f":"IF(initial_inputs!$F$29=H3,1,IF(initial_inputs!$F$29<H3,G7/H5,I7*I5))","v":1.3168090369634029},{"$f":"IF(initial_inputs!$F$29=I3,1,IF(initial_inputs!$F$29<I3,H7/I5,J7*J5))","v":1.2722792627665729},{"$f":"IF(initial_inputs!$F$29=J3,1,IF(initial_inputs!$F$29<J3,I7/J5,K7*K5))","v":1.229255326344515},{"$f":"IF(initial_inputs!$F$29=K3,1,IF(initial_inputs!$F$29<K3,J7/K5,L7*L5))","v":1.1876863056468745},{"$f":"IF(initial_inputs!$F$29=L3,1,IF(initial_inputs!$F$29<L3,K7/L5,M7*M5))","v":1.1475230006249997},{"$f":"IF(initial_inputs!$F$29=M3,1,IF(initial_inputs!$F$29<M3,L7/M5,N7*N5))","v":1.1087178749999997},{"$f":"IF(initial_inputs!$F$29=N3,1,IF(initial_inputs!$F$29<N3,M7/N5,O7*O5))","v":1.0712249999999999},{"$f":"IF(initial_inputs!$F$29=O3,1,IF(initial_inputs!$F$29<O3,N7/O5,P7*P5))","v":1.0349999999999999},{"$f":"IF(initial_inputs!$F$29=P3,1,IF(initial_inputs!$F$29<P3,O7/P5,Q7*Q5))","v":1},{"$f":"IF(initial_inputs!$F$29=Q3,1,IF(initial_inputs!$F$29<Q3,P7/Q5,R7*R5))","v":0.96618357487922713},{"$f":"IF(initial_inputs!$F$29=R3,1,IF(initial_inputs!$F$29<R3,Q7/R5,S7*S5))","v":0.93351070036640305},{"$f":"IF(initial_inputs!$F$29=S3,1,IF(initial_inputs!$F$29<S3,R7/S5,T7*T5))","v":0.90194270566802237},{"$f":"IF(initial_inputs!$F$29=T3,1,IF(initial_inputs!$F$29<T3,S7/T5,U7*U5))","v":0.87144222769857238},{"$f":"IF(initial_inputs!$F$29=U3,1,IF(initial_inputs!$F$29<U3,T7/U5,V7*V5))","v":0.84197316685852408},{"$f":"IF(initial_inputs!$F$29=V3,1,IF(initial_inputs!$F$29<V3,U7/V5,W7*W5))","v":0.81350064430775282},{"$f":"IF(initial_inputs!$F$29=W3,1,IF(initial_inputs!$F$29<W3,V7/W5,X7*X5))","v":0.78599096068381924},{"$f":"IF(initial_inputs!$F$29=X3,1,IF(initial_inputs!$F$29<X3,W7/X5,Y7*Y5))","v":0.75941155621625056},{"$f":"IF(initial_inputs!$F$29=Y3,1,IF(initial_inputs!$F$29<Y3,X7/Y5,Z7*Z5))","v":0.73373097218961414},{"$f":"IF(initial_inputs!$F$29=Z3,1,IF(initial_inputs!$F$29<Z3,Y7/Z5,AA7*AA5))","v":0.70891881370977217},{"$f":"IF(initial_inputs!$F$29=AA3,1,IF(initial_inputs!$F$29<AA3,Z7/AA5,AB7*AB5))","v":0.68494571372924851},{"$f":"IF(initial_inputs!$F$29=AB3,1,IF(initial_inputs!$F$29<AB3,AA7/AB5,AC7*AC5))","v":0.66178329828912907},{"$f":"IF(initial_inputs!$F$29=AC3,1,IF(initial_inputs!$F$29<AC3,AB7/AC5,AD7*AD5))","v":0.63940415293635666},{"$f":"IF(initial_inputs!$F$29=AD3,1,IF(initial_inputs!$F$29<AD3,AC7/AD5,AE7*AE5))","v":0.61778179027667313},{"$f":"IF(initial_inputs!$F$29=AE3,1,IF(initial_inputs!$F$29<AE3,AD7/AE5,AF7*AF5))","v":0.59689061862480497},{"$f":"IF(initial_inputs!$F$29=AF3,1,IF(initial_inputs!$F$29<AF3,AE7/AF5,AG7*AG5))","v":0.57670591171478747},{"$f":"IF(initial_inputs!$F$29=AG3,1,IF(initial_inputs!$F$29<AG3,AF7/AG5,AH7*AH5))","v":0.55720377943457733},{"$f":"IF(initial_inputs!$F$29=AH3,1,IF(initial_inputs!$F$29<AH3,AG7/AH5,AI7*AI5))","v":0.53836113955031628},{"$f":"IF(initial_inputs!$F$29=AI3,1,IF(initial_inputs!$F$29<AI3,AH7/AI5,AJ7*AJ5))","v":0.520155690386779},{"$f":"IF(initial_inputs!$F$29=AJ3,1,IF(initial_inputs!$F$29<AJ3,AI7/AJ5,AK7*AK5))","v":0.50256588443167061},{"$f":"IF(initial_inputs!$F$29=AK3,1,IF(initial_inputs!$F$29<AK3,AJ7/AK5,AL7*AL5))","v":0.48557090283253201},{"$f":"IF(initial_inputs!$F$29=AL3,1,IF(initial_inputs!$F$29<AL3,AK7/AL5,AM7*AM5))","v":0.46915063075606961},{"$f":"IF(initial_inputs!$F$29=AM3,1,IF(initial_inputs!$F$29<AM3,AL7/AM5,AN7*AN5))","v":0.45328563358074364},{"$f":"IF(initial_inputs!$F$29=AN3,1,IF(initial_inputs!$F$29<AN3,AM7/AN5,AO7*AO5))","v":0.43795713389443836},{"$f":"IF(initial_inputs!$F$29=AO3,1,IF(initial_inputs!$F$29<AO3,AN7/AO5,AP7*AP5))","v":0.42314698926998878},{"$f":"IF(initial_inputs!$F$29=AP3,1,IF(initial_inputs!$F$29<AP3,AO7/AP5,AQ7*AQ5))","v":0.40883767079225974},{"$f":"IF(initial_inputs!$F$29=AQ3,1,IF(initial_inputs!$F$29<AQ3,AP7/AQ5,AR7*AR5))","v":0.39501224231136212},{"$f":"IF(initial_inputs!$F$29=AR3,1,IF(initial_inputs!$F$29<AR3,AQ7/AR5,AS7*AS5))","v":0.38165434039745133},{"$f":"IF(initial_inputs!$F$29=AS3,1,IF(initial_inputs!$F$29<AS3,AR7/AS5,AT7*AT5))","v":0.36874815497338298},{"$f":"IF(initial_inputs!$F$29=AT3,1,IF(initial_inputs!$F$29<AT3,AS7/AT5,AU7*AU5))","v":0.35627841060230242},{"$f":"IF(initial_inputs!$F$29=AU3,1,IF(initial_inputs!$F$29<AU3,AT7/AU5,AV7*AV5))","v":0.34423034840802169},{"$f":"IF(initial_inputs!$F$29=AV3,1,IF(initial_inputs!$F$29<AV3,AU7/AV5,AW7*AW5))","v":0.33258970860678427},{"$f":"IF(initial_inputs!$F$29=AW3,1,IF(initial_inputs!$F$29<AW3,AV7/AW5,AX7*AX5))","v":0.32134271362974326},{"$f":"IF(initial_inputs!$F$29=AX3,1,IF(initial_inputs!$F$29<AX3,AW7/AX5,AY7*AY5))","v":0.3104760518161771},{"$f":"IF(initial_inputs!$F$29=AY3,1,IF(initial_inputs!$F$29<AY3,AX7/AY5,AZ7*AZ5))","v":0.29997686165814214},{"$f":"IF(initial_inputs!$F$29=AZ3,1,IF(initial_inputs!$F$29<AZ3,AY7/AZ5,BA7*BA5))","v":0.28983271657791515},{"$f":"IF(initial_inputs!$F$29=BA3,1,IF(initial_inputs!$F$29<BA3,AZ7/BA5,BB7*BB5))","v":0.28003161022020789},{"$f":"IF(initial_inputs!$F$29=BB3,1,IF(initial_inputs!$F$29<BB3,BA7/BB5,BC7*BC5))","v":0.27056194224174679},{"$f":"IF(initial_inputs!$F$29=BC3,1,IF(initial_inputs!$F$29<BC3,BB7/BC5,BD7*BD5))","v":0.26268149732208423},{"$f":"IF(initial_inputs!$F$29=BD3,1,IF(initial_inputs!$F$29<BD3,BC7/BD5,BE7*BE5))","v":0.25503057992435363},{"$f":"IF(initial_inputs!$F$29=BE3,1,IF(initial_inputs!$F$29<BE3,BD7/BE5,BF7*BF5))","v":0.24760250478092585},{"$f":"IF(initial_inputs!$F$29=BF3,1,IF(initial_inputs!$F$29<BF3,BE7/BF5,BG7*BG5))","v":0.24039078134070471},{"$f":"IF(initial_inputs!$F$29=BG3,1,IF(initial_inputs!$F$29<BG3,BF7/BG5,BH7*BH5))","v":0.23338910809777155},{"$f":"IF(initial_inputs!$F$29=BH3,1,IF(initial_inputs!$F$29<BH3,BG7/BH5,BI7*BI5))","v":0.2265913670852151},{"$f":"IF(initial_inputs!$F$29=BI3,1,IF(initial_inputs!$F$29<BI3,BH7/BI5,BJ7*BJ5))","v":0.21999161852933505},{"$f":"IF(initial_inputs!$F$29=BJ3,1,IF(initial_inputs!$F$29<BJ3,BI7/BJ5,BK7*BK5))","v":0.21358409565954858},{"$f":"IF(initial_inputs!$F$29=BK3,1,IF(initial_inputs!$F$29<BK3,BJ7/BK5,BL7*BL5))","v":0.20736319966946465},{"$f":"IF(initial_inputs!$F$29=BL3,1,IF(initial_inputs!$F$29<BL3,BK7/BL5,BM7*BM5))","v":0.20132349482472295},{"$f":"IF(initial_inputs!$F$29=BM3,1,IF(initial_inputs!$F$29<BM3,BL7/BM5,BN7*BN5))","v":0.19545970371332325},{"$f":"IF(initial_inputs!$F$29=BN3,1,IF(initial_inputs!$F$29<BN3,BM7/BN5,BO7*BO5))","v":0.1897667026342944},{"$f":"IF(initial_inputs!$F$29=BO3,1,IF(initial_inputs!$F$29<BO3,BN7/BO5,BP7*BP5))","v":0.18423951712067418},{"$f":"IF(initial_inputs!$F$29=BP3,1,IF(initial_inputs!$F$29<BP3,BO7/BP5,BQ7*BQ5))","v":0.17887331759288755},{"$f":"IF(initial_inputs!$F$29=BQ3,1,IF(initial_inputs!$F$29<BQ3,BP7/BQ5,BR7*BR5))","v":0.17366341513872577},{"$f":"IF(initial_inputs!$F$29=BR3,1,IF(initial_inputs!$F$29<BR3,BQ7/BR5,BS7*BS5))","v":0.16860525741623861},{"$f":"IF(initial_inputs!$F$29=BS3,1,IF(initial_inputs!$F$29<BS3,BR7/BS5,BT7*BT5))","v":0.16369442467595982},{"$f":"IF(initial_inputs!$F$29=BT3,1,IF(initial_inputs!$F$29<BT3,BS7/BT5,BU7*BU5))","v":0.15892662589899012},{"$f":"IF(initial_inputs!$F$29=BU3,1,IF(initial_inputs!$F$29<BU3,BT7/BU5,BV7*BV5))","v":0.15429769504756322},{"$f":"IF(initial_inputs!$F$29=BV3,1,IF(initial_inputs!$F$29<BV3,BU7/BV5,BW7*BW5))","v":0.14980358742481864},{"$f":"IF(initial_inputs!$F$29=BW3,1,IF(initial_inputs!$F$29<BW3,BV7/BW5,BX7*BX5))","v":0.14544037614060062},{"$f":"IF(initial_inputs!$F$29=BX3,1,IF(initial_inputs!$F$29<BX3,BW7/BX5,BY7*BY5))","v":0.14120424868019477},{"$f":"IF(initial_inputs!$F$29=BY3,1,IF(initial_inputs!$F$29<BY3,BX7/BY5,BZ7*BZ5))","v":0.13709150357300462},{"$f":"IF(initial_inputs!$F$29=BZ3,1,IF(initial_inputs!$F$29<BZ3,BY7/BZ5,CA7*CA5))","v":0.13309854715825692},{"$f":"IF(initial_inputs!$F$29=CA3,1,IF(initial_inputs!$F$29<CA3,BZ7/CA5,CB7*CB5))","v":0.12922189044490962},{"$f":"IF(initial_inputs!$F$29=CB3,1,IF(initial_inputs!$F$29<CB3,CA7/CB5,CC7*CC5))","v":0.12545814606301903},{"$f":"IF(initial_inputs!$F$29=CC3,1,IF(initial_inputs!$F$29<CC3,CB7/CC5,CD7*CD5))","v":0.12180402530390197},{"$f":"IF(initial_inputs!$F$29=CD3,1,IF(initial_inputs!$F$29<CD3,CC7/CD5,CE7*CE5))","v":0.11825633524650676},{"$f":"IF(initial_inputs!$F$29=CE3,1,IF(initial_inputs!$F$29<CE3,CD7/CE5,CF7*CF5))","v":0.11481197596748229},{"$f":"IF(initial_inputs!$F$29=CF3,1,IF(initial_inputs!$F$29<CF3,CE7/CF5,CG7*CG5))","v":0.11146793783250707},{"$f":"IF(initial_inputs!$F$29=CG3,1,IF(initial_inputs!$F$29<CG3,CF7/CG5,CH7*CH5))","v":0.10822129886651172},{"$f":"IF(initial_inputs!$F$29=CH3,1,IF(initial_inputs!$F$29<CH3,CG7/CH5,CI7*CI5))","v":0.1050692222004968},{"$f":"IF(initial_inputs!$F$29=CI3,1,IF(initial_inputs!$F$29<CI3,CH7/CI5,CJ7*CJ5))","v":0.10200895359271533},{"$f":"IF(initial_inputs!$F$29=CJ3,1,IF(initial_inputs!$F$29<CJ3,CI7/CJ5,CK7*CK5))","v":9.9037819022053719E-2},{"$f":"IF(initial_inputs!$F$29=CK3,1,IF(initial_inputs!$F$29<CK3,CJ7/CK5,CL7*CL5))","v":9.6153222351508458E-2},{"$f":"IF(initial_inputs!$F$29=CL3,1,IF(initial_inputs!$F$29<CL3,CK7/CL5,CM7*CM5))","v":9.3352643059716953E-2},{"$f":"IF(initial_inputs!$F$29=CM3,1,IF(initial_inputs!$F$29<CM3,CL7/CM5,CN7*CN5))","v":9.0633634038560146E-2},{"$f":"IF(initial_inputs!$F$29=CN3,1,IF(initial_inputs!$F$29<CN3,CM7/CN5,CO7*CO5))","v":8.7993819454912761E-2},{"$f":"IF(initial_inputs!$F$29=CO3,1,IF(initial_inputs!$F$29<CO3,CN7/CO5,CP7*CP5))","v":8.5430892674672576E-2},{"$f":"IF(initial_inputs!$F$29=CP3,1,IF(initial_inputs!$F$29<CP3,CO7/CP5,CQ7*CQ5))","v":8.2942614247254923E-2},{"$f":"IF(initial_inputs!$F$29=CQ3,1,IF(initial_inputs!$F$29<CQ3,CP7/CQ5,CR7*CR5))","v":8.0526809948791189E-2},{"$f":"IF(initial_inputs!$F$29=CR3,1,IF(initial_inputs!$F$29<CR3,CQ7/CR5,CS7*CS5))","v":7.8181368882321536E-2},{"$f":"IF(initial_inputs!$F$29=CS3,1,IF(initial_inputs!$F$29<CS3,CR7/CS5,CT7*CT5))","v":7.5904241633321878E-2},{"$f":"IF(initial_inputs!$F$29=CT3,1,IF(initial_inputs!$F$29<CT3,CS7/CT5,CU7*CU5))","v":7.369343847895328E-2},{"$f":"IF(initial_inputs!$F$29=CU3,1,IF(initial_inputs!$F$29<CU3,CT7/CU5,CV7*CV5))","v":7.15470276494692E-2},{"$f":"IF(initial_inputs!$F$29=CV3,1,IF(initial_inputs!$F$29<CV3,CU7/CV5,CW7*CW5))","v":6.9801978194604097E-2},{"$f":"IF(initial_inputs!$F$29=CW3,1,IF(initial_inputs!$F$29<CW3,CV7/CW5,CX7*CX5))","v":6.8099490921564976E-2},{"$f":"IF(initial_inputs!$F$29=CX3,1,IF(initial_inputs!$F$29<CX3,CW7/CX5,CY7*CY5))","v":6.6438527728356081E-2}]
[]
[]
["Annualised NPVs"]
[]
["Discount factors",{"$f":"IF(AND(initial_inputs!$F$19<=B3,B3<=initial_inputs!$F$22),discount_factors!B7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=C3,C3<=initial_inputs!$F$22),discount_factors!C7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=D3,D3<=initial_inputs!$F$22),discount_factors!D7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=E3,E3<=initial_inputs!$F$22),discount_factors!E7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=F3,F3<=initial_inputs!$F$22),discount_factors!F7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=G3,G3<=initial_inputs!$F$22),discount_factors!G7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=H3,H3<=initial_inputs!$F$22),discount_factors!H7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=I3,I3<=initial_inputs!$F$22),discount_factors!I7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=J3,J3<=initial_inputs!$F$22),discount_factors!J7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=K3,K3<=initial_inputs!$F$22),discount_factors!K7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=L3,L3<=initial_inputs!$F$22),discount_factors!L7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=M3,M3<=initial_inputs!$F$22),discount_factors!M7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=N3,N3<=initial_inputs!$F$22),discount_factors!N7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=O3,O3<=initial_inputs!$F$22),discount_factors!O7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=P3,P3<=initial_inputs!$F$22),discount_factors!P7,0)","v":1},{"$f":"IF(AND(initial_inputs!$F$19<=Q3,Q3<=initial_inputs!$F$22),discount_factors!Q7,0)","v":0.96618357487922713},{"$f":"IF(AND(initial_inputs!$F$19<=R3,R3<=initial_inputs!$F$22),discount_factors!R7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=S3,S3<=initial_inputs!$F$22),discount_factors!S7,0)","v":0},0,0,0,1,{"$f":"IF(AND(initial_inputs!$F$19<=U3,U3<=initial_inputs!$F$22),discount_factors!U7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=V3,V3<=initial_inputs!$F$22),discount_factors!V7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=W3,W3<=initial_inputs!$F$22),discount_factors!W7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=X3,X3<=initial_inputs!$F$22),discount_factors!X7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=Y3,Y3<=initial_inputs!$F$22),discount_factors!Y7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=Z3,Z3<=initial_inputs!$F$22),discount_factors!Z7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AA3,AA3<=initial_inputs!$F$22),discount_factors!AA7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AB3,AB3<=initial_inputs!$F$22),discount_factors!AB7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AC3,AC3<=initial_inputs!$F$22),discount_factors!AC7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AD3,AD3<=initial_inputs!$F$22),discount_factors!AD7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AE3,AE3<=initial_inputs!$F$22),discount_factors!AE7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AF3,AF3<=initial_inputs!$F$22),discount_factors!AF7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AG3,AG3<=initial_inputs!$F$22),discount_factors!AG7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AH3,AH3<=initial_inputs!$F$22),discount_factors!AH7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AI3,AI3<=initial_inputs!$F$22),discount_factors!AI7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AJ3,AJ3<=initial_inputs!$F$22),discount_factors!AJ7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AK3,AK3<=initial_inputs!$F$22),discount_factors!AK7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AL3,AL3<=initial_inputs!$F$22),discount_factors!AL7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AM3,AM3<=initial_inputs!$F$22),discount_factors!AM7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AN3,AN3<=initial_inputs!$F$22),discount_factors!AN7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AO3,AO3<=initial_inputs!$F$22),discount_factors!AO7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AP3,AP3<=initial_inputs!$F$22),discount_factors!AP7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AQ3,AQ3<=initial_inputs!$F$22),discount_factors!AQ7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AR3,AR3<=initial_inputs!$F$22),discount_factors!AR7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AS3,AS3<=initial_inputs!$F$22),discount_factors!AS7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AT3,AT3<=initial_inputs!$F$22),discount_factors!AT7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AU3,AU3<=initial_inputs!$F$22),discount_factors!AU7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AV3,AV3<=initial_inputs!$F$22),discount_factors!AV7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AW3,AW3<=initial_inputs!$F$22),discount_factors!AW7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AX3,AX3<=initial_inputs!$F$22),discount_factors!AX7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AY3,AY3<=initial_inputs!$F$22),discount_factors!AY7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=AZ3,AZ3<=initial_inputs!$F$22),discount_factors!AZ7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BA3,BA3<=initial_inputs!$F$22),discount_factors!BA7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BB3,BB3<=initial_inputs!$F$22),discount_factors!BB7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BC3,BC3<=initial_inputs!$F$22),discount_factors!BC7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BD3,BD3<=initial_inputs!$F$22),discount_factors!BD7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BE3,BE3<=initial_inputs!$F$22),discount_factors!BE7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BF3,BF3<=initial_inputs!$F$22),discount_factors!BF7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BG3,BG3<=initial_inputs!$F$22),discount_factors!BG7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BH3,BH3<=initial_inputs!$F$22),discount_factors!BH7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BI3,BI3<=initial_inputs!$F$22),discount_factors!BI7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BJ3,BJ3<=initial_inputs!$F$22),discount_factors!BJ7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BK3,BK3<=initial_inputs!$F$22),discount_factors!BK7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BL3,BL3<=initial_inputs!$F$22),discount_factors!BL7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BM3,BM3<=initial_inputs!$F$22),discount_factors!BM7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BN3,BN3<=initial_inputs!$F$22),discount_factors!BN7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BO3,BO3<=initial_inputs!$F$22),discount_factors!BO7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BP3,BP3<=initial_inputs!$F$22),discount_factors!BP7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BQ3,BQ3<=initial_inputs!$F$22),discount_factors!BQ7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BR3,BR3<=initial_inputs!$F$22),discount_factors!BR7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BS3,BS3<=initial_inputs!$F$22),discount_factors!BS7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BT3,BT3<=initial_inputs!$F$22),discount_factors!BT7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BU3,BU3<=initial_inputs!$F$22),discount_factors!BU7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BV3,BV3<=initial_inputs!$F$22),discount_factors!BV7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BW3,BW3<=initial_inputs!$F$22),discount_factors!BW7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BX3,BX3<=initial_inputs!$F$22),discount_factors!BX7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BY3,BY3<=initial_inputs!$F$22),discount_factors!BY7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=BZ3,BZ3<=initial_inputs!$F$22),discount_factors!BZ7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CA3,CA3<=initial_inputs!$F$22),discount_factors!CA7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CB3,CB3<=initial_inputs!$F$22),discount_factors!CB7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CC3,CC3<=initial_inputs!$F$22),discount_factors!CC7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CD3,CD3<=initial_inputs!$F$22),discount_factors!CD7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CE3,CE3<=initial_inputs!$F$22),discount_factors!CE7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CF3,CF3<=initial_inputs!$F$22),discount_factors!CF7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CG3,CG3<=initial_inputs!$F$22),discount_factors!CG7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CH3,CH3<=initial_inputs!$F$22),discount_factors!CH7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CI3,CI3<=initial_inputs!$F$22),discount_factors!CI7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CJ3,CJ3<=initial_inputs!$F$22),discount_factors!CJ7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CK3,CK3<=initial_inputs!$F$22),discount_factors!CK7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CL3,CL3<=initial_inputs!$F$22),discount_factors!CL7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CM3,CM3<=initial_inputs!$F$22),discount_factors!CM7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CN3,CN3<=initial_inputs!$F$22),discount_factors!CN7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CO3,CO3<=initial_inputs!$F$22),discount_factors!CO7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CP3,CP3<=initial_inputs!$F$22),discount_factors!CP7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CQ3,CQ3<=initial_inputs!$F$22),discount_factors!CQ7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CR3,CR3<=initial_inputs!$F$22),discount_factors!CR7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CS3,CS3<=initial_inputs!$F$22),discount_factors!CS7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CT3,CT3<=initial_inputs!$F$22),discount_factors!CT7,0)","v":0},{"$f":"IF(AND(initial_inputs!$F$19<=CU3,CU3<=initial_inputs!$F$22),discount_factors!CU7,0)","v":0}]
[]
["Sum of discount factors",{"$f":"SUM(B12:DA12)","v":2.9661835748792269}]

{"sheet":"primary_rebound","index":16,"n_rows":173,"n_cols":104,"rows_kept":173,"cut":false,"hidden":false,"merged":[[0,12,0,13],[0,14,0,15]]}
["CALCULATION OF PRIMARY REBOUND EFFECTS",null,null,null,null,null,null,null,null,null,null,null,"SCENARIO IN USE:",null,{"$f":"sens_analysis!F8","v":"Central"}]
[]
[]
["ELECTRICITY",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Change in energy use: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M12*1000000","v":0},{"$f":"changes_in_energy!N12*1000000","v":0},{"$f":"changes_in_energy!O12*1000000","v":0},{"$f":"changes_in_energy!P12*1000000","v":0},{"$f":"changes_in_energy!Q12*1000000","v":0},{"$f":"changes_in_energy!R12*1000000","v":0},{"$f":"changes_in_energy!S12*1000000","v":0},{"$f":"changes_in_energy!T12*1000000","v":0},{"$f":"changes_in_energy!U12*1000000","v":0},{"$f":"changes_in_energy!V12*1000000","v":0},{"$f":"changes_in_energy!W12*1000000","v":0},{"$f":"changes_in_energy!X12*1000000","v":0},{"$f":"changes_in_energy!Y12*1000000","v":0},{"$f":"changes_in_energy!Z12*1000000","v":0},{"$f":"changes_in_energy!AA12*1000000","v":0},{"$f":"changes_in_energy!AB12*1000000","v":0},{"$f":"changes_in_energy!AC12*1000000","v":0},{"$f":"changes_in_energy!AD12*1000000","v":0},{"$f":"changes_in_energy!AE12*1000000","v":0},{"$f":"changes_in_energy!AF12*1000000","v":0},{"$f":"changes_in_energy!AG12*1000000","v":0},{"$f":"changes_in_energy!AH12*1000000","v":0},{"$f":"changes_in_energy!AI12*1000000","v":0},{"$f":"changes_in_energy!AJ12*1000000","v":0},{"$f":"changes_in_energy!AK12*1000000","v":0},{"$f":"changes_in_energy!AL12*1000000","v":0},{"$f":"changes_in_energy!AM12*1000000","v":0},{"$f":"changes_in_energy!AN12*1000000","v":0},{"$f":"changes_in_energy!AO12*1000000","v":0},{"$f":"changes_in_energy!AP12*1000000","v":0},{"$f":"changes_in_energy!AQ12*1000000","v":0},{"$f":"changes_in_energy!AR12*1000000","v":0},{"$f":"changes_in_energy!AS12*1000000","v":0},{"$f":"changes_in_energy!AT12*1000000","v":0},{"$f":"changes_in_energy!AU12*1000000","v":0},{"$f":"changes_in_energy!AV12*1000000","v":0},{"$f":"changes_in_energy!AW12*1000000","v":0},{"$f":"changes_in_energy!AX12*1000000","v":0},{"$f":"changes_in_energy!AY12*1000000","v":0},{"$f":"changes_in_energy!AZ12*1000000","v":0},{"$f":"changes_in_energy!BA12*1000000","v":0},{"$f":"changes_in_energy!BB12*1000000","v":0},{"$f":"changes_in_energy!BC12*1000000","v":0},{"$f":"changes_in_energy!BD12*1000000","v":0},{"$f":"changes_in_energy!BE12*1000000","v":0},{"$f":"changes_in_energy!BF12*1000000","v":0},{"$f":"changes_in_energy!BG12*1000000","v":0},{"$f":"changes_in_energy!BH12*1000000","v":0},{"$f":"changes_in_energy!BI12*1000000","v":0},{"$f":"changes_in_energy!BJ12*1000000","v":0},{"$f":"changes_in_energy!BK12*1000000","v":0},{"$f":"changes_in_energy!BL12*1000000","v":0},{"$f":"changes_in_energy!BM12*1000000","v":0},{"$f":"changes_in_energy!BN12*1000000","v":0},{"$f":"changes_in_energy!BO12*1000000","v":0},{"$f":"changes_in_energy!BP12*1000000","v":0},{"$f":"changes_in_energy!BQ12*1000000","v":0},{"$f":"changes_in_energy!BR12*1000000","v":0},{"$f":"changes_in_energy!BS12*1000000","v":0},{"$f":"changes_in_energy!BT12*1000000","v":0},{"$f":"changes_in_energy!BU12*1000000","v":0},{"$f":"changes_in_energy!BV12*1000000","v":0},{"$f":"changes_in_energy!BW12*1000000","v":0},{"$f":"changes_in_energy!BX12*1000000","v":0},{"$f":"changes_in_energy!BY12*1000000","v":0},{"$f":"changes_in_energy!BZ12*1000000","v":0},{"$f":"changes_in_energy!CA12*1000000","v":0},{"$f":"changes_in_energy!CB12*1000000","v":0},{"$f":"changes_in_energy!CC12*1000000","v":0},{"$f":"changes_in_energy!CD12*1000000","v":0},{"$f":"changes_in_energy!CE12*1000000","v":0},{"$f":"changes_in_energy!CF12*1000000","v":0},{"$f":"changes_in_energy!CG12*1000000","v":0},{"$f":"changes_in_energy!CH12*1000000","v":0},{"$f":"changes_in_energy!CI12*1000000","v":0},{"$f":"changes_in_energy!CJ12*1000000","v":0},{"$f":"changes_in_energy!CK12*1000000","v":0},{"$f":"changes_in_energy!CL12*1000000","v":0},{"$f":"changes_in_energy!CM12*1000000","v":0},{"$f":"changes_in_energy!CN12*1000000","v":0},{"$f":"changes_in_energy!CO12*1000000","v":0},{"$f":"changes_in_energy!CP12*1000000","v":0},{"$f":"changes_in_energy!CQ12*1000000","v":0},{"$f":"changes_in_energy!CR12*1000000","v":0},{"$f":"changes_in_energy!CS12*1000000","v":0},{"$f":"changes_in_energy!CT12*1000000","v":0},{"$f":"changes_in_energy!CU12*1000000","v":0},{"$f":"changes_in_energy!CV12*1000000","v":0},{"$f":"changes_in_energy!CW12*1000000","v":0},{"$f":"changes_in_energy!CX12*1000000","v":0},{"$f":"changes_in_energy!CY12*1000000","v":0}]
["Retail price: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M5,IF($O$1=\"Low\",energy_prices_low!M5,IF($O$1=\"High\",energy_prices_hi!M5)))","v":16.060370873489202},{"$f":"IF($O$1=\"Central\",energy_prices!N5,IF($O$1=\"Low\",energy_prices_low!N5,IF($O$1=\"High\",energy_prices_hi!N5)))","v":17.114513181967013},{"$f":"IF($O$1=\"Central\",energy_prices!O5,IF($O$1=\"Low\",energy_prices_low!O5,IF($O$1=\"High\",energy_prices_hi!O5)))","v":17.77997845172645},{"$f":"IF($O$1=\"Central\",energy_prices!P5,IF($O$1=\"Low\",energy_prices_low!P5,IF($O$1=\"High\",energy_prices_hi!P5)))","v":18.579223912617188},{"$f":"IF($O$1=\"Central\",energy_prices!Q5,IF($O$1=\"Low\",energy_prices_low!Q5,IF($O$1=\"High\",energy_prices_hi!Q5)))","v":19.288787402421736},{"$f":"IF($O$1=\"Central\",energy_prices!R5,IF($O$1=\"Low\",energy_prices_low!R5,IF($O$1=\"High\",energy_prices_hi!R5)))","v":18.922446549998735},{"$f":"IF($O$1=\"Central\",energy_prices!S5,IF($O$1=\"Low\",energy_prices_low!S5,IF($O$1=\"High\",energy_prices_hi!S5)))","v":18.304210072070774},{"$f":"IF($O$1=\"Central\",energy_prices!T5,IF($O$1=\"Low\",energy_prices_low!T5,IF($O$1=\"High\",energy_prices_hi!T5)))","v":19.213917675227197},{"$f":"IF($O$1=\"Central\",energy_prices!U5,IF($O$1=\"Low\",energy_prices_low!U5,IF($O$1=\"High\",energy_prices_hi!U5)))","v":20.46158697369583},{"$f":"IF($O$1=\"Central\",energy_prices!V5,IF($O$1=\"Low\",energy_prices_low!V5,IF($O$1=\"High\",energy_prices_hi!V5)))","v":21.899808585429451},{"$f":"IF($O$1=\"Central\",energy_prices!W5,IF($O$1=\"Low\",energy_prices_low!W5,IF($O$1=\"High\",energy_prices_hi!W5)))","v":20.719168330985681},{"$f":"IF($O$1=\"Central\",energy_prices!X5,IF($O$1=\"Low\",energy_prices_low!X5,IF($O$1=\"High\",energy_prices_hi!X5)))","v":22.589508987701173},{"$f":"IF($O$1=\"Central\",energy_prices!Y5,IF($O$1=\"Low\",energy_prices_low!Y5,IF($O$1=\"High\",energy_prices_hi!Y5)))","v":32.643063424780003},{"$f":"IF($O$1=\"Central\",energy_prices!Z5,IF($O$1=\"Low\",energy_prices_low!Z5,IF($O$1=\"High\",energy_prices_hi!Z5)))","v":35.48008113660125},{"$f":"IF($O$1=\"Central\",energy_prices!AA5,IF($O$1=\"Low\",energy_prices_low!AA5,IF($O$1=\"High\",energy_prices_hi!AA5)))","v":32.932566922005321},{"$f":"IF($O$1=\"Central\",energy_prices!AB5,IF($O$1=\"Low\",energy_prices_low!AB5,IF($O$1=\"High\",energy_prices_hi!AB5)))","v":30.244057961079733},{"$f":"IF($O$1=\"Central\",energy_prices!AC5,IF($O$1=\"Low\",energy_prices_low!AC5,IF($O$1=\"High\",energy_prices_hi!AC5)))","v":28.946769410582519},{"$f":"IF($O$1=\"Central\",energy_prices!AD5,IF($O$1=\"Low\",energy_prices_low!AD5,IF($O$1=\"High\",energy_prices_hi!AD5)))","v":26.811713033537671},{"$f":"IF($O$1=\"Central\",energy_prices!AE5,IF($O$1=\"Low\",energy_prices_low!AE5,IF($O$1=\"High\",energy_prices_hi!AE5)))","v":25.55507830130674},{"$f":"IF($O$1=\"Central\",energy_prices!AF5,IF($O$1=\"Low\",energy_prices_low!AF5,IF($O$1=\"High\",energy_prices_hi!AF5)))","v":24.644440129098061},{"$f":"IF($O$1=\"Central\",energy_prices!AG5,IF($O$1=\"Low\",energy_prices_low!AG5,IF($O$1=\"High\",energy_prices_hi!AG5)))","v":24.096360374435296},{"$f":"IF($O$1=\"Central\",energy_prices!AH5,IF($O$1=\"Low\",energy_prices_low!AH5,IF($O$1=\"High\",energy_prices_hi!AH5)))","v":23.175311343910995},{"$f":"IF($O$1=\"Central\",energy_prices!AI5,IF($O$1=\"Low\",energy_prices_low!AI5,IF($O$1=\"High\",energy_prices_hi!AI5)))","v":22.713570762995861},{"$f":"IF($O$1=\"Central\",energy_prices!AJ5,IF($O$1=\"Low\",energy_prices_low!AJ5,IF($O$1=\"High\",energy_prices_hi!AJ5)))","v":22.180376137898463},{"$f":"IF($O$1=\"Central\",energy_prices!AK5,IF($O$1=\"Low\",energy_prices_low!AK5,IF($O$1=\"High\",energy_prices_hi!AK5)))","v":21.723676390141012},{"$f":"IF($O$1=\"Central\",energy_prices!AL5,IF($O$1=\"Low\",energy_prices_low!AL5,IF($O$1=\"High\",energy_prices_hi!AL5)))","v":22.010111958468986},{"$f":"IF($O$1=\"Central\",energy_prices!AM5,IF($O$1=\"Low\",energy_prices_low!AM5,IF($O$1=\"High\",energy_prices_hi!AM5)))","v":21.544102118776657},{"$f":"IF($O$1=\"Central\",energy_prices!AN5,IF($O$1=\"Low\",energy_prices_low!AN5,IF($O$1=\"High\",energy_prices_hi!AN5)))","v":21.173354921924286},{"$f":"IF($O$1=\"Central\",energy_prices!AO5,IF($O$1=\"Low\",energy_prices_low!AO5,IF($O$1=\"High\",energy_prices_hi!AO5)))","v":21.248604628771261},{"$f":"IF($O$1=\"Central\",energy_prices!AP5,IF($O$1=\"Low\",energy_prices_low!AP5,IF($O$1=\"High\",energy_prices_hi!AP5)))","v":21.395710291182471},{"$f":"IF($O$1=\"Central\",energy_prices!AQ5,IF($O$1=\"Low\",energy_prices_low!AQ5,IF($O$1=\"High\",energy_prices_hi!AQ5)))","v":21.153509334252227},{"$f":"IF($O$1=\"Central\",energy_prices!AR5,IF($O$1=\"Low\",energy_prices_low!AR5,IF($O$1=\"High\",energy_prices_hi!AR5)))","v":21.302349613307062},{"$f":"IF($O$1=\"Central\",energy_prices!AS5,IF($O$1=\"Low\",energy_prices_low!AS5,IF($O$1=\"High\",energy_prices_hi!AS5)))","v":21.099396121780462},{"$f":"IF($O$1=\"Central\",energy_prices!AT5,IF($O$1=\"Low\",energy_prices_low!AT5,IF($O$1=\"High\",energy_prices_hi!AT5)))","v":20.925807962429396},{"$f":"IF($O$1=\"Central\",energy_prices!AU5,IF($O$1=\"Low\",energy_prices_low!AU5,IF($O$1=\"High\",energy_prices_hi!AU5)))","v":20.846518280815435},{"$f":"IF($O$1=\"Central\",energy_prices!AV5,IF($O$1=\"Low\",energy_prices_low!AV5,IF($O$1=\"High\",energy_prices_hi!AV5)))","v":20.630937802279501},{"$f":"IF($O$1=\"Central\",energy_prices!AW5,IF($O$1=\"Low\",energy_prices_low!AW5,IF($O$1=\"High\",energy_prices_hi!AW5)))","v":20.235239374779482},{"$f":"IF($O$1=\"Central\",energy_prices!AX5,IF($O$1=\"Low\",energy_prices_low!AX5,IF($O$1=\"High\",energy_prices_hi!AX5)))","v":20.202358270160964},{"$f":"IF($O$1=\"Central\",energy_prices!AY5,IF($O$1=\"Low\",energy_prices_low!AY5,IF($O$1=\"High\",energy_prices_hi!AY5)))","v":20.146319897598399},{"$f":"IF($O$1=\"Central\",energy_prices!AZ5,IF($O$1=\"Low\",energy_prices_low!AZ5,IF($O$1=\"High\",energy_prices_hi!AZ5)))","v":20.083214373418787},{"$f":"IF($O$1=\"Central\",energy_prices!BA5,IF($O$1=\"Low\",energy_prices_low!BA5,IF($O$1=\"High\",energy_prices_hi!BA5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BB5,IF($O$1=\"Low\",energy_prices_low!BB5,IF($O$1=\"High\",energy_prices_hi!BB5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BC5,IF($O$1=\"Low\",energy_prices_low!BC5,IF($O$1=\"High\",energy_prices_hi!BC5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BD5,IF($O$1=\"Low\",energy_prices_low!BD5,IF($O$1=\"High\",energy_prices_hi!BD5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BE5,IF($O$1=\"Low\",energy_prices_low!BE5,IF($O$1=\"High\",energy_prices_hi!BE5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BF5,IF($O$1=\"Low\",energy_prices_low!BF5,IF($O$1=\"High\",energy_prices_hi!BF5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BG5,IF($O$1=\"Low\",energy_prices_low!BG5,IF($O$1=\"High\",energy_prices_hi!BG5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BH5,IF($O$1=\"Low\",energy_prices_low!BH5,IF($O$1=\"High\",energy_prices_hi!BH5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BI5,IF($O$1=\"Low\",energy_prices_low!BI5,IF($O$1=\"High\",energy_prices_hi!BI5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BJ5,IF($O$1=\"Low\",energy_prices_low!BJ5,IF($O$1=\"High\",energy_prices_hi!BJ5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BK5,IF($O$1=\"Low\",energy_prices_low!BK5,IF($O$1=\"High\",energy_prices_hi!BK5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BL5,IF($O$1=\"Low\",energy_prices_low!BL5,IF($O$1=\"High\",energy_prices_hi!BL5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BM5,IF($O$1=\"Low\",energy_prices_low!BM5,IF($O$1=\"High\",energy_prices_hi!BM5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BN5,IF($O$1=\"Low\",energy_prices_low!BN5,IF($O$1=\"High\",energy_prices_hi!BN5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BO5,IF($O$1=\"Low\",energy_prices_low!BO5,IF($O$1=\"High\",energy_prices_hi!BO5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BP5,IF($O$1=\"Low\",energy_prices_low!BP5,IF($O$1=\"High\",energy_prices_hi!BP5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BQ5,IF($O$1=\"Low\",energy_prices_low!BQ5,IF($O$1=\"High\",energy_prices_hi!BQ5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BR5,IF($O$1=\"Low\",energy_prices_low!BR5,IF($O$1=\"High\",energy_prices_hi!BR5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BS5,IF($O$1=\"Low\",energy_prices_low!BS5,IF($O$1=\"High\",energy_prices_hi!BS5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BT5,IF($O$1=\"Low\",energy_prices_low!BT5,IF($O$1=\"High\",energy_prices_hi!BT5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BU5,IF($O$1=\"Low\",energy_prices_low!BU5,IF($O$1=\"High\",energy_prices_hi!BU5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BV5,IF($O$1=\"Low\",energy_prices_low!BV5,IF($O$1=\"High\",energy_prices_hi!BV5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BW5,IF($O$1=\"Low\",energy_prices_low!BW5,IF($O$1=\"High\",energy_prices_hi!BW5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BX5,IF($O$1=\"Low\",energy_prices_low!BX5,IF($O$1=\"High\",energy_prices_hi!BX5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BY5,IF($O$1=\"Low\",energy_prices_low!BY5,IF($O$1=\"High\",energy_prices_hi!BY5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!BZ5,IF($O$1=\"Low\",energy_prices_low!BZ5,IF($O$1=\"High\",energy_prices_hi!BZ5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CA5,IF($O$1=\"Low\",energy_prices_low!CA5,IF($O$1=\"High\",energy_prices_hi!CA5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CB5,IF($O$1=\"Low\",energy_prices_low!CB5,IF($O$1=\"High\",energy_prices_hi!CB5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CC5,IF($O$1=\"Low\",energy_prices_low!CC5,IF($O$1=\"High\",energy_prices_hi!CC5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CD5,IF($O$1=\"Low\",energy_prices_low!CD5,IF($O$1=\"High\",energy_prices_hi!CD5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CE5,IF($O$1=\"Low\",energy_prices_low!CE5,IF($O$1=\"High\",energy_prices_hi!CE5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CF5,IF($O$1=\"Low\",energy_prices_low!CF5,IF($O$1=\"High\",energy_prices_hi!CF5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CG5,IF($O$1=\"Low\",energy_prices_low!CG5,IF($O$1=\"High\",energy_prices_hi!CG5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CH5,IF($O$1=\"Low\",energy_prices_low!CH5,IF($O$1=\"High\",energy_prices_hi!CH5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CI5,IF($O$1=\"Low\",energy_prices_low!CI5,IF($O$1=\"High\",energy_prices_hi!CI5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CJ5,IF($O$1=\"Low\",energy_prices_low!CJ5,IF($O$1=\"High\",energy_prices_hi!CJ5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CK5,IF($O$1=\"Low\",energy_prices_low!CK5,IF($O$1=\"High\",energy_prices_hi!CK5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CL5,IF($O$1=\"Low\",energy_prices_low!CL5,IF($O$1=\"High\",energy_prices_hi!CL5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CM5,IF($O$1=\"Low\",energy_prices_low!CM5,IF($O$1=\"High\",energy_prices_hi!CM5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CN5,IF($O$1=\"Low\",energy_prices_low!CN5,IF($O$1=\"High\",energy_prices_hi!CN5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CO5,IF($O$1=\"Low\",energy_prices_low!CO5,IF($O$1=\"High\",energy_prices_hi!CO5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CP5,IF($O$1=\"Low\",energy_prices_low!CP5,IF($O$1=\"High\",energy_prices_hi!CP5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CQ5,IF($O$1=\"Low\",energy_prices_low!CQ5,IF($O$1=\"High\",energy_prices_hi!CQ5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CR5,IF($O$1=\"Low\",energy_prices_low!CR5,IF($O$1=\"High\",energy_prices_hi!CR5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CS5,IF($O$1=\"Low\",energy_prices_low!CS5,IF($O$1=\"High\",energy_prices_hi!CS5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CT5,IF($O$1=\"Low\",energy_prices_low!CT5,IF($O$1=\"High\",energy_prices_hi!CT5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CU5,IF($O$1=\"Low\",energy_prices_low!CU5,IF($O$1=\"High\",energy_prices_hi!CU5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CV5,IF($O$1=\"Low\",energy_prices_low!CV5,IF($O$1=\"High\",energy_prices_hi!CV5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CW5,IF($O$1=\"Low\",energy_prices_low!CW5,IF($O$1=\"High\",energy_prices_hi!CW5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CX5,IF($O$1=\"Low\",energy_prices_low!CX5,IF($O$1=\"High\",energy_prices_hi!CX5)))","v":20.303589332213527},{"$f":"IF($O$1=\"Central\",energy_prices!CY5,IF($O$1=\"Low\",energy_prices_low!CY5,IF($O$1=\"High\",energy_prices_hi!CY5)))","v":20.303589332213527}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M15","v":0},{"$f":"changes_in_energy!N15","v":0},{"$f":"changes_in_energy!O15","v":0},{"$f":"changes_in_energy!P15","v":0},{"$f":"changes_in_energy!Q15","v":0},{"$f":"changes_in_energy!R15","v":0},{"$f":"changes_in_energy!S15","v":0},{"$f":"changes_in_energy!T15","v":0},{"$f":"changes_in_energy!U15","v":0},{"$f":"changes_in_energy!V15","v":0},{"$f":"changes_in_energy!W15","v":0},{"$f":"changes_in_energy!X15","v":0},{"$f":"changes_in_energy!Y15","v":0},{"$f":"changes_in_energy!Z15","v":0},{"$f":"changes_in_energy!AA15","v":0},{"$f":"changes_in_energy!AB15","v":0},{"$f":"changes_in_energy!AC15","v":0},{"$f":"changes_in_energy!AD15","v":0},{"$f":"changes_in_energy!AE15","v":0},{"$f":"changes_in_energy!AF15","v":0},{"$f":"changes_in_energy!AG15","v":0},{"$f":"changes_in_energy!AH15","v":0},{"$f":"changes_in_energy!AI15","v":0},{"$f":"changes_in_energy!AJ15","v":0},{"$f":"changes_in_energy!AK15","v":0},{"$f":"changes_in_energy!AL15","v":0},{"$f":"changes_in_energy!AM15","v":0},{"$f":"changes_in_energy!AN15","v":0},{"$f":"changes_in_energy!AO15","v":0},{"$f":"changes_in_energy!AP15","v":0},{"$f":"changes_in_energy!AQ15","v":0},{"$f":"changes_in_energy!AR15","v":0},{"$f":"changes_in_energy!AS15","v":0},{"$f":"changes_in_energy!AT15","v":0},{"$f":"changes_in_energy!AU15","v":0},{"$f":"changes_in_energy!AV15","v":0},{"$f":"changes_in_energy!AW15","v":0},{"$f":"changes_in_energy!AX15","v":0},{"$f":"changes_in_energy!AY15","v":0},{"$f":"changes_in_energy!AZ15","v":0},{"$f":"changes_in_energy!BA15","v":0},{"$f":"changes_in_energy!BB15","v":0},{"$f":"changes_in_energy!BC15","v":0},{"$f":"changes_in_energy!BD15","v":0},{"$f":"changes_in_energy!BE15","v":0},{"$f":"changes_in_energy!BF15","v":0},{"$f":"changes_in_energy!BG15","v":0},{"$f":"changes_in_energy!BH15","v":0},{"$f":"changes_in_energy!BI15","v":0},{"$f":"changes_in_energy!BJ15","v":0},{"$f":"changes_in_energy!BK15","v":0},{"$f":"changes_in_energy!BL15","v":0},{"$f":"changes_in_energy!BM15","v":0},{"$f":"changes_in_energy!BN15","v":0},{"$f":"changes_in_energy!BO15","v":0},{"$f":"changes_in_energy!BP15","v":0},{"$f":"changes_in_energy!BQ15","v":0},{"$f":"changes_in_energy!BR15","v":0},{"$f":"changes_in_energy!BS15","v":0},{"$f":"changes_in_energy!BT15","v":0},{"$f":"changes_in_energy!BU15","v":0},{"$f":"changes_in_energy!BV15","v":0},{"$f":"changes_in_energy!BW15","v":0},{"$f":"changes_in_energy!BX15","v":0},{"$f":"changes_in_energy!BY15","v":0},{"$f":"changes_in_energy!BZ15","v":0},{"$f":"changes_in_energy!CA15","v":0},{"$f":"changes_in_energy!CB15","v":0},{"$f":"changes_in_energy!CC15","v":0},{"$f":"changes_in_energy!CD15","v":0},{"$f":"changes_in_energy!CE15","v":0},{"$f":"changes_in_energy!CF15","v":0},{"$f":"changes_in_energy!CG15","v":0},{"$f":"changes_in_energy!CH15","v":0},{"$f":"changes_in_energy!CI15","v":0},{"$f":"changes_in_energy!CJ15","v":0},{"$f":"changes_in_energy!CK15","v":0},{"$f":"changes_in_energy!CL15","v":0},{"$f":"changes_in_energy!CM15","v":0},{"$f":"changes_in_energy!CN15","v":0},{"$f":"changes_in_energy!CO15","v":0},{"$f":"changes_in_energy!CP15","v":0},{"$f":"changes_in_energy!CQ15","v":0},{"$f":"changes_in_energy!CR15","v":0},{"$f":"changes_in_energy!CS15","v":0},{"$f":"changes_in_energy!CT15","v":0},{"$f":"changes_in_energy!CU15","v":0},{"$f":"changes_in_energy!CV15","v":0},{"$f":"changes_in_energy!CW15","v":0},{"$f":"changes_in_energy!CX15","v":0},{"$f":"changes_in_energy!CY15","v":0}]
["Primary rebound effect: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M18*1000000","v":0},{"$f":"changes_in_energy!N18*1000000","v":0},{"$f":"changes_in_energy!O18*1000000","v":0},{"$f":"changes_in_energy!P18*1000000","v":0},{"$f":"changes_in_energy!Q18*1000000","v":0},{"$f":"changes_in_energy!R18*1000000","v":0},{"$f":"changes_in_energy!S18*1000000","v":0},{"$f":"changes_in_energy!T18*1000000","v":0},{"$f":"changes_in_energy!U18*1000000","v":0},{"$f":"changes_in_energy!V18*1000000","v":0},{"$f":"changes_in_energy!W18*1000000","v":0},{"$f":"changes_in_energy!X18*1000000","v":0},{"$f":"changes_in_energy!Y18*1000000","v":0},{"$f":"changes_in_energy!Z18*1000000","v":0},{"$f":"changes_in_energy!AA18*1000000","v":0},{"$f":"changes_in_energy!AB18*1000000","v":0},{"$f":"changes_in_energy!AC18*1000000","v":0},{"$f":"changes_in_energy!AD18*1000000","v":0},{"$f":"changes_in_energy!AE18*1000000","v":0},{"$f":"changes_in_energy!AF18*1000000","v":0},{"$f":"changes_in_energy!AG18*1000000","v":0},{"$f":"changes_in_energy!AH18*1000000","v":0},{"$f":"changes_in_energy!AI18*1000000","v":0},{"$f":"changes_in_energy!AJ18*1000000","v":0},{"$f":"changes_in_energy!AK18*1000000","v":0},{"$f":"changes_in_energy!AL18*1000000","v":0},{"$f":"changes_in_energy!AM18*1000000","v":0},{"$f":"changes_in_energy!AN18*1000000","v":0},{"$f":"changes_in_energy!AO18*1000000","v":0},{"$f":"changes_in_energy!AP18*1000000","v":0},{"$f":"changes_in_energy!AQ18*1000000","v":0},{"$f":"changes_in_energy!AR18*1000000","v":0},{"$f":"changes_in_energy!AS18*1000000","v":0},{"$f":"changes_in_energy!AT18*1000000","v":0},{"$f":"changes_in_energy!AU18*1000000","v":0},{"$f":"changes_in_energy!AV18*1000000","v":0},{"$f":"changes_in_energy!AW18*1000000","v":0},{"$f":"changes_in_energy!AX18*1000000","v":0},{"$f":"changes_in_energy!AY18*1000000","v":0},{"$f":"changes_in_energy!AZ18*1000000","v":0},{"$f":"changes_in_energy!BA18*1000000","v":0},{"$f":"changes_in_energy!BB18*1000000","v":0},{"$f":"changes_in_energy!BC18*1000000","v":0},{"$f":"changes_in_energy!BD18*1000000","v":0},{"$f":"changes_in_energy!BE18*1000000","v":0},{"$f":"changes_in_energy!BF18*1000000","v":0},{"$f":"changes_in_energy!BG18*1000000","v":0},{"$f":"changes_in_energy!BH18*1000000","v":0},{"$f":"changes_in_energy!BI18*1000000","v":0},{"$f":"changes_in_energy!BJ18*1000000","v":0},{"$f":"changes_in_energy!BK18*1000000","v":0},{"$f":"changes_in_energy!BL18*1000000","v":0},{"$f":"changes_in_energy!BM18*1000000","v":0},{"$f":"changes_in_energy!BN18*1000000","v":0},{"$f":"changes_in_energy!BO18*1000000","v":0},{"$f":"changes_in_energy!BP18*1000000","v":0},{"$f":"changes_in_energy!BQ18*1000000","v":0},{"$f":"changes_in_energy!BR18*1000000","v":0},{"$f":"changes_in_energy!BS18*1000000","v":0},{"$f":"changes_in_energy!BT18*1000000","v":0},{"$f":"changes_in_energy!BU18*1000000","v":0},{"$f":"changes_in_energy!BV18*1000000","v":0},{"$f":"changes_in_energy!BW18*1000000","v":0},{"$f":"changes_in_energy!BX18*1000000","v":0},{"$f":"changes_in_energy!BY18*1000000","v":0},{"$f":"changes_in_energy!BZ18*1000000","v":0},{"$f":"changes_in_energy!CA18*1000000","v":0},{"$f":"changes_in_energy!CB18*1000000","v":0},{"$f":"changes_in_energy!CC18*1000000","v":0},{"$f":"changes_in_energy!CD18*1000000","v":0},{"$f":"changes_in_energy!CE18*1000000","v":0},{"$f":"changes_in_energy!CF18*1000000","v":0},{"$f":"changes_in_energy!CG18*1000000","v":0},{"$f":"changes_in_energy!CH18*1000000","v":0},{"$f":"changes_in_energy!CI18*1000000","v":0},{"$f":"changes_in_energy!CJ18*1000000","v":0},{"$f":"changes_in_energy!CK18*1000000","v":0},{"$f":"changes_in_energy!CL18*1000000","v":0},{"$f":"changes_in_energy!CM18*1000000","v":0},{"$f":"changes_in_energy!CN18*1000000","v":0},{"$f":"changes_in_energy!CO18*1000000","v":0},{"$f":"changes_in_energy!CP18*1000000","v":0},{"$f":"changes_in_energy!CQ18*1000000","v":0},{"$f":"changes_in_energy!CR18*1000000","v":0},{"$f":"changes_in_energy!CS18*1000000","v":0},{"$f":"changes_in_energy!CT18*1000000","v":0},{"$f":"changes_in_energy!CU18*1000000","v":0},{"$f":"changes_in_energy!CV18*1000000","v":0},{"$f":"changes_in_energy!CW18*1000000","v":0},{"$f":"changes_in_energy!CX18*1000000","v":0},{"$f":"changes_in_energy!CY18*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M7*M9)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BK7*BK9)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in energy use: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M13*1000000","v":0},{"$f":"changes_in_energy!N13*1000000","v":0},{"$f":"changes_in_energy!O13*1000000","v":0},{"$f":"changes_in_energy!P13*1000000","v":0},{"$f":"changes_in_energy!Q13*1000000","v":0},{"$f":"changes_in_energy!R13*1000000","v":0},{"$f":"changes_in_energy!S13*1000000","v":0},{"$f":"changes_in_energy!T13*1000000","v":0},{"$f":"changes_in_energy!U13*1000000","v":0},{"$f":"changes_in_energy!V13*1000000","v":0},{"$f":"changes_in_energy!W13*1000000","v":0},{"$f":"changes_in_energy!X13*1000000","v":0},{"$f":"changes_in_energy!Y13*1000000","v":0},{"$f":"changes_in_energy!Z13*1000000","v":0},{"$f":"changes_in_energy!AA13*1000000","v":0},{"$f":"changes_in_energy!AB13*1000000","v":0},{"$f":"changes_in_energy!AC13*1000000","v":0},{"$f":"changes_in_energy!AD13*1000000","v":0},{"$f":"changes_in_energy!AE13*1000000","v":0},{"$f":"changes_in_energy!AF13*1000000","v":0},{"$f":"changes_in_energy!AG13*1000000","v":0},{"$f":"changes_in_energy!AH13*1000000","v":0},{"$f":"changes_in_energy!AI13*1000000","v":0},{"$f":"changes_in_energy!AJ13*1000000","v":0},{"$f":"changes_in_energy!AK13*1000000","v":0},{"$f":"changes_in_energy!AL13*1000000","v":0},{"$f":"changes_in_energy!AM13*1000000","v":0},{"$f":"changes_in_energy!AN13*1000000","v":0},{"$f":"changes_in_energy!AO13*1000000","v":0},{"$f":"changes_in_energy!AP13*1000000","v":0},{"$f":"changes_in_energy!AQ13*1000000","v":0},{"$f":"changes_in_energy!AR13*1000000","v":0},{"$f":"changes_in_energy!AS13*1000000","v":0},{"$f":"changes_in_energy!AT13*1000000","v":0},{"$f":"changes_in_energy!AU13*1000000","v":0},{"$f":"changes_in_energy!AV13*1000000","v":0},{"$f":"changes_in_energy!AW13*1000000","v":0},{"$f":"changes_in_energy!AX13*1000000","v":0},{"$f":"changes_in_energy!AY13*1000000","v":0},{"$f":"changes_in_energy!AZ13*1000000","v":0},{"$f":"changes_in_energy!BA13*1000000","v":0},{"$f":"changes_in_energy!BB13*1000000","v":0},{"$f":"changes_in_energy!BC13*1000000","v":0},{"$f":"changes_in_energy!BD13*1000000","v":0},{"$f":"changes_in_energy!BE13*1000000","v":0},{"$f":"changes_in_energy!BF13*1000000","v":0},{"$f":"changes_in_energy!BG13*1000000","v":0},{"$f":"changes_in_energy!BH13*1000000","v":0},{"$f":"changes_in_energy!BI13*1000000","v":0},{"$f":"changes_in_energy!BJ13*1000000","v":0},{"$f":"changes_in_energy!BK13*1000000","v":0},{"$f":"changes_in_energy!BL13*1000000","v":0},{"$f":"changes_in_energy!BM13*1000000","v":0},{"$f":"changes_in_energy!BN13*1000000","v":0},{"$f":"changes_in_energy!BO13*1000000","v":0},{"$f":"changes_in_energy!BP13*1000000","v":0},{"$f":"changes_in_energy!BQ13*1000000","v":0},{"$f":"changes_in_energy!BR13*1000000","v":0},{"$f":"changes_in_energy!BS13*1000000","v":0},{"$f":"changes_in_energy!BT13*1000000","v":0},{"$f":"changes_in_energy!BU13*1000000","v":0},{"$f":"changes_in_energy!BV13*1000000","v":0},{"$f":"changes_in_energy!BW13*1000000","v":0},{"$f":"changes_in_energy!BX13*1000000","v":0},{"$f":"changes_in_energy!BY13*1000000","v":0},{"$f":"changes_in_energy!BZ13*1000000","v":0},{"$f":"changes_in_energy!CA13*1000000","v":0},{"$f":"changes_in_energy!CB13*1000000","v":0},{"$f":"changes_in_energy!CC13*1000000","v":0},{"$f":"changes_in_energy!CD13*1000000","v":0},{"$f":"changes_in_energy!CE13*1000000","v":0},{"$f":"changes_in_energy!CF13*1000000","v":0},{"$f":"changes_in_energy!CG13*1000000","v":0},{"$f":"changes_in_energy!CH13*1000000","v":0},{"$f":"changes_in_energy!CI13*1000000","v":0},{"$f":"changes_in_energy!CJ13*1000000","v":0},{"$f":"changes_in_energy!CK13*1000000","v":0},{"$f":"changes_in_energy!CL13*1000000","v":0},{"$f":"changes_in_energy!CM13*1000000","v":0},{"$f":"changes_in_energy!CN13*1000000","v":0},{"$f":"changes_in_energy!CO13*1000000","v":0},{"$f":"changes_in_energy!CP13*1000000","v":0},{"$f":"changes_in_energy!CQ13*1000000","v":0},{"$f":"changes_in_energy!CR13*1000000","v":0},{"$f":"changes_in_energy!CS13*1000000","v":0},{"$f":"changes_in_energy!CT13*1000000","v":0},{"$f":"changes_in_energy!CU13*1000000","v":0},{"$f":"changes_in_energy!CV13*1000000","v":0},{"$f":"changes_in_energy!CW13*1000000","v":0},{"$f":"changes_in_energy!CX13*1000000","v":0},{"$f":"changes_in_energy!CY13*1000000","v":0}]
["Retail price: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M6,IF($O$1=\"Low\",energy_prices_low!M6,IF($O$1=\"High\",energy_prices_hi!M6)))","v":10.616318785598626},{"$f":"IF($O$1=\"Central\",energy_prices!N6,IF($O$1=\"Low\",energy_prices_low!N6,IF($O$1=\"High\",energy_prices_hi!N6)))","v":11.076366302489552},{"$f":"IF($O$1=\"Central\",energy_prices!O6,IF($O$1=\"Low\",energy_prices_low!O6,IF($O$1=\"High\",energy_prices_hi!O6)))","v":11.787828490175478},{"$f":"IF($O$1=\"Central\",energy_prices!P6,IF($O$1=\"Low\",energy_prices_low!P6,IF($O$1=\"High\",energy_prices_hi!P6)))","v":12.336405737179508},{"$f":"IF($O$1=\"Central\",energy_prices!Q6,IF($O$1=\"Low\",energy_prices_low!Q6,IF($O$1=\"High\",energy_prices_hi!Q6)))","v":12.96365323791121},{"$f":"IF($O$1=\"Central\",energy_prices!R6,IF($O$1=\"Low\",energy_prices_low!R6,IF($O$1=\"High\",energy_prices_hi!R6)))","v":13.383189747335928},{"$f":"IF($O$1=\"Central\",energy_prices!S6,IF($O$1=\"Low\",energy_prices_low!S6,IF($O$1=\"High\",energy_prices_hi!S6)))","v":12.869992438336013},{"$f":"IF($O$1=\"Central\",energy_prices!T6,IF($O$1=\"Low\",energy_prices_low!T6,IF($O$1=\"High\",energy_prices_hi!T6)))","v":13.147794379826864},{"$f":"IF($O$1=\"Central\",energy_prices!U6,IF($O$1=\"Low\",energy_prices_low!U6,IF($O$1=\"High\",energy_prices_hi!U6)))","v":14.019368253746958},{"$f":"IF($O$1=\"Central\",energy_prices!V6,IF($O$1=\"Low\",energy_prices_low!V6,IF($O$1=\"High\",energy_prices_hi!V6)))","v":14.3134444878864},{"$f":"IF($O$1=\"Central\",energy_prices!W6,IF($O$1=\"Low\",energy_prices_low!W6,IF($O$1=\"High\",energy_prices_hi!W6)))","v":14.034597836899039},{"$f":"IF($O$1=\"Central\",energy_prices!X6,IF($O$1=\"Low\",energy_prices_low!X6,IF($O$1=\"High\",energy_prices_hi!X6)))","v":15.159720924924107},{"$f":"IF($O$1=\"Central\",energy_prices!Y6,IF($O$1=\"Low\",energy_prices_low!Y6,IF($O$1=\"High\",energy_prices_hi!Y6)))","v":20.272138703827871},{"$f":"IF($O$1=\"Central\",energy_prices!Z6,IF($O$1=\"Low\",energy_prices_low!Z6,IF($O$1=\"High\",energy_prices_hi!Z6)))","v":19.302484382177202},{"$f":"IF($O$1=\"Central\",energy_prices!AA6,IF($O$1=\"Low\",energy_prices_low!AA6,IF($O$1=\"High\",energy_prices_hi!AA6)))","v":19.55645471939955},{"$f":"IF($O$1=\"Central\",energy_prices!AB6,IF($O$1=\"Low\",energy_prices_low!AB6,IF($O$1=\"High\",energy_prices_hi!AB6)))","v":18.820333693076542},{"$f":"IF($O$1=\"Central\",energy_prices!AC6,IF($O$1=\"Low\",energy_prices_low!AC6,IF($O$1=\"High\",energy_prices_hi!AC6)))","v":17.622208095237458},{"$f":"IF($O$1=\"Central\",energy_prices!AD6,IF($O$1=\"Low\",energy_prices_low!AD6,IF($O$1=\"High\",energy_prices_hi!AD6)))","v":16.206219650982185},{"$f":"IF($O$1=\"Central\",energy_prices!AE6,IF($O$1=\"Low\",energy_prices_low!AE6,IF($O$1=\"High\",energy_prices_hi!AE6)))","v":14.503858164105097},{"$f":"IF($O$1=\"Central\",energy_prices!AF6,IF($O$1=\"Low\",energy_prices_low!AF6,IF($O$1=\"High\",energy_prices_hi!AF6)))","v":14.173131865215355},{"$f":"IF($O$1=\"Central\",energy_prices!AG6,IF($O$1=\"Low\",energy_prices_low!AG6,IF($O$1=\"High\",energy_prices_hi!AG6)))","v":13.850968505254272},{"$f":"IF($O$1=\"Central\",energy_prices!AH6,IF($O$1=\"Low\",energy_prices_low!AH6,IF($O$1=\"High\",energy_prices_hi!AH6)))","v":13.92334094398959},{"$f":"IF($O$1=\"Central\",energy_prices!AI6,IF($O$1=\"Low\",energy_prices_low!AI6,IF($O$1=\"High\",energy_prices_hi!AI6)))","v":13.473621789004993},{"$f":"IF($O$1=\"Central\",energy_prices!AJ6,IF($O$1=\"Low\",energy_prices_low!AJ6,IF($O$1=\"High\",energy_prices_hi!AJ6)))","v":13.053617959301457},{"$f":"IF($O$1=\"Central\",energy_prices!AK6,IF($O$1=\"Low\",energy_prices_low!AK6,IF($O$1=\"High\",energy_prices_hi!AK6)))","v":12.640209500214684},{"$f":"IF($O$1=\"Central\",energy_prices!AL6,IF($O$1=\"Low\",energy_prices_low!AL6,IF($O$1=\"High\",energy_prices_hi!AL6)))","v":12.764799211206995},{"$f":"IF($O$1=\"Central\",energy_prices!AM6,IF($O$1=\"Low\",energy_prices_low!AM6,IF($O$1=\"High\",energy_prices_hi!AM6)))","v":12.765620879411514},{"$f":"IF($O$1=\"Central\",energy_prices!AN6,IF($O$1=\"Low\",energy_prices_low!AN6,IF($O$1=\"High\",energy_prices_hi!AN6)))","v":12.316670613869244},{"$f":"IF($O$1=\"Central\",energy_prices!AO6,IF($O$1=\"Low\",energy_prices_low!AO6,IF($O$1=\"High\",energy_prices_hi!AO6)))","v":12.412339042562346},{"$f":"IF($O$1=\"Central\",energy_prices!AP6,IF($O$1=\"Low\",energy_prices_low!AP6,IF($O$1=\"High\",energy_prices_hi!AP6)))","v":12.539661019485806},{"$f":"IF($O$1=\"Central\",energy_prices!AQ6,IF($O$1=\"Low\",energy_prices_low!AQ6,IF($O$1=\"High\",energy_prices_hi!AQ6)))","v":12.488904852243657},{"$f":"IF($O$1=\"Central\",energy_prices!AR6,IF($O$1=\"Low\",energy_prices_low!AR6,IF($O$1=\"High\",energy_prices_hi!AR6)))","v":12.527431362562481},{"$f":"IF($O$1=\"Central\",energy_prices!AS6,IF($O$1=\"Low\",energy_prices_low!AS6,IF($O$1=\"High\",energy_prices_hi!AS6)))","v":12.622315425425953},{"$f":"IF($O$1=\"Central\",energy_prices!AT6,IF($O$1=\"Low\",energy_prices_low!AT6,IF($O$1=\"High\",energy_prices_hi!AT6)))","v":12.432247167673864},{"$f":"IF($O$1=\"Central\",energy_prices!AU6,IF($O$1=\"Low\",energy_prices_low!AU6,IF($O$1=\"High\",energy_prices_hi!AU6)))","v":12.406716891424598},{"$f":"IF($O$1=\"Central\",energy_prices!AV6,IF($O$1=\"Low\",energy_prices_low!AV6,IF($O$1=\"High\",energy_prices_hi!AV6)))","v":12.279351076864007},{"$f":"IF($O$1=\"Central\",energy_prices!AW6,IF($O$1=\"Low\",energy_prices_low!AW6,IF($O$1=\"High\",energy_prices_hi!AW6)))","v":12.055037806729775},{"$f":"IF($O$1=\"Central\",energy_prices!AX6,IF($O$1=\"Low\",energy_prices_low!AX6,IF($O$1=\"High\",energy_prices_hi!AX6)))","v":11.957865016025593},{"$f":"IF($O$1=\"Central\",energy_prices!AY6,IF($O$1=\"Low\",energy_prices_low!AY6,IF($O$1=\"High\",energy_prices_hi!AY6)))","v":12.338038115107565},{"$f":"IF($O$1=\"Central\",energy_prices!AZ6,IF($O$1=\"Low\",energy_prices_low!AZ6,IF($O$1=\"High\",energy_prices_hi!AZ6)))","v":12.232978653274156},{"$f":"IF($O$1=\"Central\",energy_prices!BA6,IF($O$1=\"Low\",energy_prices_low!BA6,IF($O$1=\"High\",energy_prices_hi!BA6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BB6,IF($O$1=\"Low\",energy_prices_low!BB6,IF($O$1=\"High\",energy_prices_hi!BB6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BC6,IF($O$1=\"Low\",energy_prices_low!BC6,IF($O$1=\"High\",energy_prices_hi!BC6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BD6,IF($O$1=\"Low\",energy_prices_low!BD6,IF($O$1=\"High\",energy_prices_hi!BD6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BE6,IF($O$1=\"Low\",energy_prices_low!BE6,IF($O$1=\"High\",energy_prices_hi!BE6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BF6,IF($O$1=\"Low\",energy_prices_low!BF6,IF($O$1=\"High\",energy_prices_hi!BF6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BG6,IF($O$1=\"Low\",energy_prices_low!BG6,IF($O$1=\"High\",energy_prices_hi!BG6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BH6,IF($O$1=\"Low\",energy_prices_low!BH6,IF($O$1=\"High\",energy_prices_hi!BH6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BI6,IF($O$1=\"Low\",energy_prices_low!BI6,IF($O$1=\"High\",energy_prices_hi!BI6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BJ6,IF($O$1=\"Low\",energy_prices_low!BJ6,IF($O$1=\"High\",energy_prices_hi!BJ6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BK6,IF($O$1=\"Low\",energy_prices_low!BK6,IF($O$1=\"High\",energy_prices_hi!BK6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BL6,IF($O$1=\"Low\",energy_prices_low!BL6,IF($O$1=\"High\",energy_prices_hi!BL6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BM6,IF($O$1=\"Low\",energy_prices_low!BM6,IF($O$1=\"High\",energy_prices_hi!BM6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BN6,IF($O$1=\"Low\",energy_prices_low!BN6,IF($O$1=\"High\",energy_prices_hi!BN6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BO6,IF($O$1=\"Low\",energy_prices_low!BO6,IF($O$1=\"High\",energy_prices_hi!BO6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BP6,IF($O$1=\"Low\",energy_prices_low!BP6,IF($O$1=\"High\",energy_prices_hi!BP6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BQ6,IF($O$1=\"Low\",energy_prices_low!BQ6,IF($O$1=\"High\",energy_prices_hi!BQ6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BR6,IF($O$1=\"Low\",energy_prices_low!BR6,IF($O$1=\"High\",energy_prices_hi!BR6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BS6,IF($O$1=\"Low\",energy_prices_low!BS6,IF($O$1=\"High\",energy_prices_hi!BS6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BT6,IF($O$1=\"Low\",energy_prices_low!BT6,IF($O$1=\"High\",energy_prices_hi!BT6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BU6,IF($O$1=\"Low\",energy_prices_low!BU6,IF($O$1=\"High\",energy_prices_hi!BU6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BV6,IF($O$1=\"Low\",energy_prices_low!BV6,IF($O$1=\"High\",energy_prices_hi!BV6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BW6,IF($O$1=\"Low\",energy_prices_low!BW6,IF($O$1=\"High\",energy_prices_hi!BW6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BX6,IF($O$1=\"Low\",energy_prices_low!BX6,IF($O$1=\"High\",energy_prices_hi!BX6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BY6,IF($O$1=\"Low\",energy_prices_low!BY6,IF($O$1=\"High\",energy_prices_hi!BY6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!BZ6,IF($O$1=\"Low\",energy_prices_low!BZ6,IF($O$1=\"High\",energy_prices_hi!BZ6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CA6,IF($O$1=\"Low\",energy_prices_low!CA6,IF($O$1=\"High\",energy_prices_hi!CA6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CB6,IF($O$1=\"Low\",energy_prices_low!CB6,IF($O$1=\"High\",energy_prices_hi!CB6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CC6,IF($O$1=\"Low\",energy_prices_low!CC6,IF($O$1=\"High\",energy_prices_hi!CC6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CD6,IF($O$1=\"Low\",energy_prices_low!CD6,IF($O$1=\"High\",energy_prices_hi!CD6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CE6,IF($O$1=\"Low\",energy_prices_low!CE6,IF($O$1=\"High\",energy_prices_hi!CE6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CF6,IF($O$1=\"Low\",energy_prices_low!CF6,IF($O$1=\"High\",energy_prices_hi!CF6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CG6,IF($O$1=\"Low\",energy_prices_low!CG6,IF($O$1=\"High\",energy_prices_hi!CG6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CH6,IF($O$1=\"Low\",energy_prices_low!CH6,IF($O$1=\"High\",energy_prices_hi!CH6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CI6,IF($O$1=\"Low\",energy_prices_low!CI6,IF($O$1=\"High\",energy_prices_hi!CI6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CJ6,IF($O$1=\"Low\",energy_prices_low!CJ6,IF($O$1=\"High\",energy_prices_hi!CJ6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CK6,IF($O$1=\"Low\",energy_prices_low!CK6,IF($O$1=\"High\",energy_prices_hi!CK6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CL6,IF($O$1=\"Low\",energy_prices_low!CL6,IF($O$1=\"High\",energy_prices_hi!CL6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CM6,IF($O$1=\"Low\",energy_prices_low!CM6,IF($O$1=\"High\",energy_prices_hi!CM6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CN6,IF($O$1=\"Low\",energy_prices_low!CN6,IF($O$1=\"High\",energy_prices_hi!CN6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CO6,IF($O$1=\"Low\",energy_prices_low!CO6,IF($O$1=\"High\",energy_prices_hi!CO6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CP6,IF($O$1=\"Low\",energy_prices_low!CP6,IF($O$1=\"High\",energy_prices_hi!CP6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CQ6,IF($O$1=\"Low\",energy_prices_low!CQ6,IF($O$1=\"High\",energy_prices_hi!CQ6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CR6,IF($O$1=\"Low\",energy_prices_low!CR6,IF($O$1=\"High\",energy_prices_hi!CR6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CS6,IF($O$1=\"Low\",energy_prices_low!CS6,IF($O$1=\"High\",energy_prices_hi!CS6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CT6,IF($O$1=\"Low\",energy_prices_low!CT6,IF($O$1=\"High\",energy_prices_hi!CT6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CU6,IF($O$1=\"Low\",energy_prices_low!CU6,IF($O$1=\"High\",energy_prices_hi!CU6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CV6,IF($O$1=\"Low\",energy_prices_low!CV6,IF($O$1=\"High\",energy_prices_hi!CV6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CW6,IF($O$1=\"Low\",energy_prices_low!CW6,IF($O$1=\"High\",energy_prices_hi!CW6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CX6,IF($O$1=\"Low\",energy_prices_low!CX6,IF($O$1=\"High\",energy_prices_hi!CX6)))","v":12.108181974029526},{"$f":"IF($O$1=\"Central\",energy_prices!CY6,IF($O$1=\"Low\",energy_prices_low!CY6,IF($O$1=\"High\",energy_prices_hi!CY6)))","v":12.108181974029526}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M16","v":0},{"$f":"changes_in_energy!N16","v":0},{"$f":"changes_in_energy!O16","v":0},{"$f":"changes_in_energy!P16","v":0},{"$f":"changes_in_energy!Q16","v":0},{"$f":"changes_in_energy!R16","v":0},{"$f":"changes_in_energy!S16","v":0},{"$f":"changes_in_energy!T16","v":0},{"$f":"changes_in_energy!U16","v":0},{"$f":"changes_in_energy!V16","v":0},{"$f":"changes_in_energy!W16","v":0},{"$f":"changes_in_energy!X16","v":0},{"$f":"changes_in_energy!Y16","v":0},{"$f":"changes_in_energy!Z16","v":0},{"$f":"changes_in_energy!AA16","v":0},{"$f":"changes_in_energy!AB16","v":0},{"$f":"changes_in_energy!AC16","v":0},{"$f":"changes_in_energy!AD16","v":0},{"$f":"changes_in_energy!AE16","v":0},{"$f":"changes_in_energy!AF16","v":0},{"$f":"changes_in_energy!AG16","v":0},{"$f":"changes_in_energy!AH16","v":0},{"$f":"changes_in_energy!AI16","v":0},{"$f":"changes_in_energy!AJ16","v":0},{"$f":"changes_in_energy!AK16","v":0},{"$f":"changes_in_energy!AL16","v":0},{"$f":"changes_in_energy!AM16","v":0},{"$f":"changes_in_energy!AN16","v":0},{"$f":"changes_in_energy!AO16","v":0},{"$f":"changes_in_energy!AP16","v":0},{"$f":"changes_in_energy!AQ16","v":0},{"$f":"changes_in_energy!AR16","v":0},{"$f":"changes_in_energy!AS16","v":0},{"$f":"changes_in_energy!AT16","v":0},{"$f":"changes_in_energy!AU16","v":0},{"$f":"changes_in_energy!AV16","v":0},{"$f":"changes_in_energy!AW16","v":0},{"$f":"changes_in_energy!AX16","v":0},{"$f":"changes_in_energy!AY16","v":0},{"$f":"changes_in_energy!AZ16","v":0},{"$f":"changes_in_energy!BA16","v":0},{"$f":"changes_in_energy!BB16","v":0},{"$f":"changes_in_energy!BC16","v":0},{"$f":"changes_in_energy!BD16","v":0},{"$f":"changes_in_energy!BE16","v":0},{"$f":"changes_in_energy!BF16","v":0},{"$f":"changes_in_energy!BG16","v":0},{"$f":"changes_in_energy!BH16","v":0},{"$f":"changes_in_energy!BI16","v":0},{"$f":"changes_in_energy!BJ16","v":0},{"$f":"changes_in_energy!BK16","v":0},{"$f":"changes_in_energy!BL16","v":0},{"$f":"changes_in_energy!BM16","v":0},{"$f":"changes_in_energy!BN16","v":0},{"$f":"changes_in_energy!BO16","v":0},{"$f":"changes_in_energy!BP16","v":0},{"$f":"changes_in_energy!BQ16","v":0},{"$f":"changes_in_energy!BR16","v":0},{"$f":"changes_in_energy!BS16","v":0},{"$f":"changes_in_energy!BT16","v":0},{"$f":"changes_in_energy!BU16","v":0},{"$f":"changes_in_energy!BV16","v":0},{"$f":"changes_in_energy!BW16","v":0},{"$f":"changes_in_energy!BX16","v":0},{"$f":"changes_in_energy!BY16","v":0},{"$f":"changes_in_energy!BZ16","v":0},{"$f":"changes_in_energy!CA16","v":0},{"$f":"changes_in_energy!CB16","v":0},{"$f":"changes_in_energy!CC16","v":0},{"$f":"changes_in_energy!CD16","v":0},{"$f":"changes_in_energy!CE16","v":0},{"$f":"changes_in_energy!CF16","v":0},{"$f":"changes_in_energy!CG16","v":0},{"$f":"changes_in_energy!CH16","v":0},{"$f":"changes_in_energy!CI16","v":0},{"$f":"changes_in_energy!CJ16","v":0},{"$f":"changes_in_energy!CK16","v":0},{"$f":"changes_in_energy!CL16","v":0},{"$f":"changes_in_energy!CM16","v":0},{"$f":"changes_in_energy!CN16","v":0},{"$f":"changes_in_energy!CO16","v":0},{"$f":"changes_in_energy!CP16","v":0},{"$f":"changes_in_energy!CQ16","v":0},{"$f":"changes_in_energy!CR16","v":0},{"$f":"changes_in_energy!CS16","v":0},{"$f":"changes_in_energy!CT16","v":0},{"$f":"changes_in_energy!CU16","v":0},{"$f":"changes_in_energy!CV16","v":0},{"$f":"changes_in_energy!CW16","v":0},{"$f":"changes_in_energy!CX16","v":0},{"$f":"changes_in_energy!CY16","v":0}]
["Primary rebound effect: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M19*1000000","v":0},{"$f":"changes_in_energy!N19*1000000","v":0},{"$f":"changes_in_energy!O19*1000000","v":0},{"$f":"changes_in_energy!P19*1000000","v":0},{"$f":"changes_in_energy!Q19*1000000","v":0},{"$f":"changes_in_energy!R19*1000000","v":0},{"$f":"changes_in_energy!S19*1000000","v":0},{"$f":"changes_in_energy!T19*1000000","v":0},{"$f":"changes_in_energy!U19*1000000","v":0},{"$f":"changes_in_energy!V19*1000000","v":0},{"$f":"changes_in_energy!W19*1000000","v":0},{"$f":"changes_in_energy!X19*1000000","v":0},{"$f":"changes_in_energy!Y19*1000000","v":0},{"$f":"changes_in_energy!Z19*1000000","v":0},{"$f":"changes_in_energy!AA19*1000000","v":0},{"$f":"changes_in_energy!AB19*1000000","v":0},{"$f":"changes_in_energy!AC19*1000000","v":0},{"$f":"changes_in_energy!AD19*1000000","v":0},{"$f":"changes_in_energy!AE19*1000000","v":0},{"$f":"changes_in_energy!AF19*1000000","v":0},{"$f":"changes_in_energy!AG19*1000000","v":0},{"$f":"changes_in_energy!AH19*1000000","v":0},{"$f":"changes_in_energy!AI19*1000000","v":0},{"$f":"changes_in_energy!AJ19*1000000","v":0},{"$f":"changes_in_energy!AK19*1000000","v":0},{"$f":"changes_in_energy!AL19*1000000","v":0},{"$f":"changes_in_energy!AM19*1000000","v":0},{"$f":"changes_in_energy!AN19*1000000","v":0},{"$f":"changes_in_energy!AO19*1000000","v":0},{"$f":"changes_in_energy!AP19*1000000","v":0},{"$f":"changes_in_energy!AQ19*1000000","v":0},{"$f":"changes_in_energy!AR19*1000000","v":0},{"$f":"changes_in_energy!AS19*1000000","v":0},{"$f":"changes_in_energy!AT19*1000000","v":0},{"$f":"changes_in_energy!AU19*1000000","v":0},{"$f":"changes_in_energy!AV19*1000000","v":0},{"$f":"changes_in_energy!AW19*1000000","v":0},{"$f":"changes_in_energy!AX19*1000000","v":0},{"$f":"changes_in_energy!AY19*1000000","v":0},{"$f":"changes_in_energy!AZ19*1000000","v":0},{"$f":"changes_in_energy!BA19*1000000","v":0},{"$f":"changes_in_energy!BB19*1000000","v":0},{"$f":"changes_in_energy!BC19*1000000","v":0},{"$f":"changes_in_energy!BD19*1000000","v":0},{"$f":"changes_in_energy!BE19*1000000","v":0},{"$f":"changes_in_energy!BF19*1000000","v":0},{"$f":"changes_in_energy!BG19*1000000","v":0},{"$f":"changes_in_energy!BH19*1000000","v":0},{"$f":"changes_in_energy!BI19*1000000","v":0},{"$f":"changes_in_energy!BJ19*1000000","v":0},{"$f":"changes_in_energy!BK19*1000000","v":0},{"$f":"changes_in_energy!BL19*1000000","v":0},{"$f":"changes_in_energy!BM19*1000000","v":0},{"$f":"changes_in_energy!BN19*1000000","v":0},{"$f":"changes_in_energy!BO19*1000000","v":0},{"$f":"changes_in_energy!BP19*1000000","v":0},{"$f":"changes_in_energy!BQ19*1000000","v":0},{"$f":"changes_in_energy!BR19*1000000","v":0},{"$f":"changes_in_energy!BS19*1000000","v":0},{"$f":"changes_in_energy!BT19*1000000","v":0},{"$f":"changes_in_energy!BU19*1000000","v":0},{"$f":"changes_in_energy!BV19*1000000","v":0},{"$f":"changes_in_energy!BW19*1000000","v":0},{"$f":"changes_in_energy!BX19*1000000","v":0},{"$f":"changes_in_energy!BY19*1000000","v":0},{"$f":"changes_in_energy!BZ19*1000000","v":0},{"$f":"changes_in_energy!CA19*1000000","v":0},{"$f":"changes_in_energy!CB19*1000000","v":0},{"$f":"changes_in_energy!CC19*1000000","v":0},{"$f":"changes_in_energy!CD19*1000000","v":0},{"$f":"changes_in_energy!CE19*1000000","v":0},{"$f":"changes_in_energy!CF19*1000000","v":0},{"$f":"changes_in_energy!CG19*1000000","v":0},{"$f":"changes_in_energy!CH19*1000000","v":0},{"$f":"changes_in_energy!CI19*1000000","v":0},{"$f":"changes_in_energy!CJ19*1000000","v":0},{"$f":"changes_in_energy!CK19*1000000","v":0},{"$f":"changes_in_energy!CL19*1000000","v":0},{"$f":"changes_in_energy!CM19*1000000","v":0},{"$f":"changes_in_energy!CN19*1000000","v":0},{"$f":"changes_in_energy!CO19*1000000","v":0},{"$f":"changes_in_energy!CP19*1000000","v":0},{"$f":"changes_in_energy!CQ19*1000000","v":0},{"$f":"changes_in_energy!CR19*1000000","v":0},{"$f":"changes_in_energy!CS19*1000000","v":0},{"$f":"changes_in_energy!CT19*1000000","v":0},{"$f":"changes_in_energy!CU19*1000000","v":0},{"$f":"changes_in_energy!CV19*1000000","v":0},{"$f":"changes_in_energy!CW19*1000000","v":0},{"$f":"changes_in_energy!CX19*1000000","v":0},{"$f":"changes_in_energy!CY19*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M13*M15)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BK13*BK15)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in energy use: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M14*1000000","v":0},{"$f":"changes_in_energy!N14*1000000","v":0},{"$f":"changes_in_energy!O14*1000000","v":0},{"$f":"changes_in_energy!P14*1000000","v":0},{"$f":"changes_in_energy!Q14*1000000","v":0},{"$f":"changes_in_energy!R14*1000000","v":0},{"$f":"changes_in_energy!S14*1000000","v":0},{"$f":"changes_in_energy!T14*1000000","v":0},{"$f":"changes_in_energy!U14*1000000","v":0},{"$f":"changes_in_energy!V14*1000000","v":0},{"$f":"changes_in_energy!W14*1000000","v":0},{"$f":"changes_in_energy!X14*1000000","v":0},{"$f":"changes_in_energy!Y14*1000000","v":0},{"$f":"changes_in_energy!Z14*1000000","v":0},{"$f":"changes_in_energy!AA14*1000000","v":0},{"$f":"changes_in_energy!AB14*1000000","v":0},{"$f":"changes_in_energy!AC14*1000000","v":0},{"$f":"changes_in_energy!AD14*1000000","v":0},{"$f":"changes_in_energy!AE14*1000000","v":0},{"$f":"changes_in_energy!AF14*1000000","v":0},{"$f":"changes_in_energy!AG14*1000000","v":0},{"$f":"changes_in_energy!AH14*1000000","v":0},{"$f":"changes_in_energy!AI14*1000000","v":0},{"$f":"changes_in_energy!AJ14*1000000","v":0},{"$f":"changes_in_energy!AK14*1000000","v":0},{"$f":"changes_in_energy!AL14*1000000","v":0},{"$f":"changes_in_energy!AM14*1000000","v":0},{"$f":"changes_in_energy!AN14*1000000","v":0},{"$f":"changes_in_energy!AO14*1000000","v":0},{"$f":"changes_in_energy!AP14*1000000","v":0},{"$f":"changes_in_energy!AQ14*1000000","v":0},{"$f":"changes_in_energy!AR14*1000000","v":0},{"$f":"changes_in_energy!AS14*1000000","v":0},{"$f":"changes_in_energy!AT14*1000000","v":0},{"$f":"changes_in_energy!AU14*1000000","v":0},{"$f":"changes_in_energy!AV14*1000000","v":0},{"$f":"changes_in_energy!AW14*1000000","v":0},{"$f":"changes_in_energy!AX14*1000000","v":0},{"$f":"changes_in_energy!AY14*1000000","v":0},{"$f":"changes_in_energy!AZ14*1000000","v":0},{"$f":"changes_in_energy!BA14*1000000","v":0},{"$f":"changes_in_energy!BB14*1000000","v":0},{"$f":"changes_in_energy!BC14*1000000","v":0},{"$f":"changes_in_energy!BD14*1000000","v":0},{"$f":"changes_in_energy!BE14*1000000","v":0},{"$f":"changes_in_energy!BF14*1000000","v":0},{"$f":"changes_in_energy!BG14*1000000","v":0},{"$f":"changes_in_energy!BH14*1000000","v":0},{"$f":"changes_in_energy!BI14*1000000","v":0},{"$f":"changes_in_energy!BJ14*1000000","v":0},{"$f":"changes_in_energy!BK14*1000000","v":0},{"$f":"changes_in_energy!BL14*1000000","v":0},{"$f":"changes_in_energy!BM14*1000000","v":0},{"$f":"changes_in_energy!BN14*1000000","v":0},{"$f":"changes_in_energy!BO14*1000000","v":0},{"$f":"changes_in_energy!BP14*1000000","v":0},{"$f":"changes_in_energy!BQ14*1000000","v":0},{"$f":"changes_in_energy!BR14*1000000","v":0},{"$f":"changes_in_energy!BS14*1000000","v":0},{"$f":"changes_in_energy!BT14*1000000","v":0},{"$f":"changes_in_energy!BU14*1000000","v":0},{"$f":"changes_in_energy!BV14*1000000","v":0},{"$f":"changes_in_energy!BW14*1000000","v":0},{"$f":"changes_in_energy!BX14*1000000","v":0},{"$f":"changes_in_energy!BY14*1000000","v":0},{"$f":"changes_in_energy!BZ14*1000000","v":0},{"$f":"changes_in_energy!CA14*1000000","v":0},{"$f":"changes_in_energy!CB14*1000000","v":0},{"$f":"changes_in_energy!CC14*1000000","v":0},{"$f":"changes_in_energy!CD14*1000000","v":0},{"$f":"changes_in_energy!CE14*1000000","v":0},{"$f":"changes_in_energy!CF14*1000000","v":0},{"$f":"changes_in_energy!CG14*1000000","v":0},{"$f":"changes_in_energy!CH14*1000000","v":0},{"$f":"changes_in_energy!CI14*1000000","v":0},{"$f":"changes_in_energy!CJ14*1000000","v":0},{"$f":"changes_in_energy!CK14*1000000","v":0},{"$f":"changes_in_energy!CL14*1000000","v":0},{"$f":"changes_in_energy!CM14*1000000","v":0},{"$f":"changes_in_energy!CN14*1000000","v":0},{"$f":"changes_in_energy!CO14*1000000","v":0},{"$f":"changes_in_energy!CP14*1000000","v":0},{"$f":"changes_in_energy!CQ14*1000000","v":0},{"$f":"changes_in_energy!CR14*1000000","v":0},{"$f":"changes_in_energy!CS14*1000000","v":0},{"$f":"changes_in_energy!CT14*1000000","v":0},{"$f":"changes_in_energy!CU14*1000000","v":0},{"$f":"changes_in_energy!CV14*1000000","v":0},{"$f":"changes_in_energy!CW14*1000000","v":0},{"$f":"changes_in_energy!CX14*1000000","v":0},{"$f":"changes_in_energy!CY14*1000000","v":0}]
["Retail price: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M7,IF($O$1=\"Low\",energy_prices_low!M7,IF($O$1=\"High\",energy_prices_hi!M7)))","v":8.8634478498357083},{"$f":"IF($O$1=\"Central\",energy_prices!N7,IF($O$1=\"Low\",energy_prices_low!N7,IF($O$1=\"High\",energy_prices_hi!N7)))","v":9.1878462022103093},{"$f":"IF($O$1=\"Central\",energy_prices!O7,IF($O$1=\"Low\",energy_prices_low!O7,IF($O$1=\"High\",energy_prices_hi!O7)))","v":10.047929921250864},{"$f":"IF($O$1=\"Central\",energy_prices!P7,IF($O$1=\"Low\",energy_prices_low!P7,IF($O$1=\"High\",energy_prices_hi!P7)))","v":11.001166327029122},{"$f":"IF($O$1=\"Central\",energy_prices!Q7,IF($O$1=\"Low\",energy_prices_low!Q7,IF($O$1=\"High\",energy_prices_hi!Q7)))","v":11.201023029297001},{"$f":"IF($O$1=\"Central\",energy_prices!R7,IF($O$1=\"Low\",energy_prices_low!R7,IF($O$1=\"High\",energy_prices_hi!R7)))","v":11.300980459668853},{"$f":"IF($O$1=\"Central\",energy_prices!S7,IF($O$1=\"Low\",energy_prices_low!S7,IF($O$1=\"High\",energy_prices_hi!S7)))","v":11.05753202534247},{"$f":"IF($O$1=\"Central\",energy_prices!T7,IF($O$1=\"Low\",energy_prices_low!T7,IF($O$1=\"High\",energy_prices_hi!T7)))","v":11.513600901989971},{"$f":"IF($O$1=\"Central\",energy_prices!U7,IF($O$1=\"Low\",energy_prices_low!U7,IF($O$1=\"High\",energy_prices_hi!U7)))","v":11.502228674995312},{"$f":"IF($O$1=\"Central\",energy_prices!V7,IF($O$1=\"Low\",energy_prices_low!V7,IF($O$1=\"High\",energy_prices_hi!V7)))","v":12.466279868375937},{"$f":"IF($O$1=\"Central\",energy_prices!W7,IF($O$1=\"Low\",energy_prices_low!W7,IF($O$1=\"High\",energy_prices_hi!W7)))","v":12.260603172407047},{"$f":"IF($O$1=\"Central\",energy_prices!X7,IF($O$1=\"Low\",energy_prices_low!X7,IF($O$1=\"High\",energy_prices_hi!X7)))","v":14.03644257037991},{"$f":"IF($O$1=\"Central\",energy_prices!Y7,IF($O$1=\"Low\",energy_prices_low!Y7,IF($O$1=\"High\",energy_prices_hi!Y7)))","v":19.314108686563504},{"$f":"IF($O$1=\"Central\",energy_prices!Z7,IF($O$1=\"Low\",energy_prices_low!Z7,IF($O$1=\"High\",energy_prices_hi!Z7)))","v":17.855503095499177},{"$f":"IF($O$1=\"Central\",energy_prices!AA7,IF($O$1=\"Low\",energy_prices_low!AA7,IF($O$1=\"High\",energy_prices_hi!AA7)))","v":18.048265312988033},{"$f":"IF($O$1=\"Central\",energy_prices!AB7,IF($O$1=\"Low\",energy_prices_low!AB7,IF($O$1=\"High\",energy_prices_hi!AB7)))","v":17.087993045868412},{"$f":"IF($O$1=\"Central\",energy_prices!AC7,IF($O$1=\"Low\",energy_prices_low!AC7,IF($O$1=\"High\",energy_prices_hi!AC7)))","v":15.993825786894664},{"$f":"IF($O$1=\"Central\",energy_prices!AD7,IF($O$1=\"Low\",energy_prices_low!AD7,IF($O$1=\"High\",energy_prices_hi!AD7)))","v":14.613889949535384},{"$f":"IF($O$1=\"Central\",energy_prices!AE7,IF($O$1=\"Low\",energy_prices_low!AE7,IF($O$1=\"High\",energy_prices_hi!AE7)))","v":12.85189708275211},{"$f":"IF($O$1=\"Central\",energy_prices!AF7,IF($O$1=\"Low\",energy_prices_low!AF7,IF($O$1=\"High\",energy_prices_hi!AF7)))","v":12.457662302727034},{"$f":"IF($O$1=\"Central\",energy_prices!AG7,IF($O$1=\"Low\",energy_prices_low!AG7,IF($O$1=\"High\",energy_prices_hi!AG7)))","v":12.150037865572905},{"$f":"IF($O$1=\"Central\",energy_prices!AH7,IF($O$1=\"Low\",energy_prices_low!AH7,IF($O$1=\"High\",energy_prices_hi!AH7)))","v":12.318915612478657},{"$f":"IF($O$1=\"Central\",energy_prices!AI7,IF($O$1=\"Low\",energy_prices_low!AI7,IF($O$1=\"High\",energy_prices_hi!AI7)))","v":12.0382861470616},{"$f":"IF($O$1=\"Central\",energy_prices!AJ7,IF($O$1=\"Low\",energy_prices_low!AJ7,IF($O$1=\"High\",energy_prices_hi!AJ7)))","v":11.741245623623149},{"$f":"IF($O$1=\"Central\",energy_prices!AK7,IF($O$1=\"Low\",energy_prices_low!AK7,IF($O$1=\"High\",energy_prices_hi!AK7)))","v":11.401851829331978},{"$f":"IF($O$1=\"Central\",energy_prices!AL7,IF($O$1=\"Low\",energy_prices_low!AL7,IF($O$1=\"High\",energy_prices_hi!AL7)))","v":11.525711360514514},{"$f":"IF($O$1=\"Central\",energy_prices!AM7,IF($O$1=\"Low\",energy_prices_low!AM7,IF($O$1=\"High\",energy_prices_hi!AM7)))","v":11.547314695388785},{"$f":"IF($O$1=\"Central\",energy_prices!AN7,IF($O$1=\"Low\",energy_prices_low!AN7,IF($O$1=\"High\",energy_prices_hi!AN7)))","v":11.082137650066775},{"$f":"IF($O$1=\"Central\",energy_prices!AO7,IF($O$1=\"Low\",energy_prices_low!AO7,IF($O$1=\"High\",energy_prices_hi!AO7)))","v":11.151937303583185},{"$f":"IF($O$1=\"Central\",energy_prices!AP7,IF($O$1=\"Low\",energy_prices_low!AP7,IF($O$1=\"High\",energy_prices_hi!AP7)))","v":11.177644511971307},{"$f":"IF($O$1=\"Central\",energy_prices!AQ7,IF($O$1=\"Low\",energy_prices_low!AQ7,IF($O$1=\"High\",energy_prices_hi!AQ7)))","v":11.124770163851249},{"$f":"IF($O$1=\"Central\",energy_prices!AR7,IF($O$1=\"Low\",energy_prices_low!AR7,IF($O$1=\"High\",energy_prices_hi!AR7)))","v":11.175115070432243},{"$f":"IF($O$1=\"Central\",energy_prices!AS7,IF($O$1=\"Low\",energy_prices_low!AS7,IF($O$1=\"High\",energy_prices_hi!AS7)))","v":11.373835149638349},{"$f":"IF($O$1=\"Central\",energy_prices!AT7,IF($O$1=\"Low\",energy_prices_low!AT7,IF($O$1=\"High\",energy_prices_hi!AT7)))","v":11.236278180320598},{"$f":"IF($O$1=\"Central\",energy_prices!AU7,IF($O$1=\"Low\",energy_prices_low!AU7,IF($O$1=\"High\",energy_prices_hi!AU7)))","v":11.287451066083717},{"$f":"IF($O$1=\"Central\",energy_prices!AV7,IF($O$1=\"Low\",energy_prices_low!AV7,IF($O$1=\"High\",energy_prices_hi!AV7)))","v":11.208653995279656},{"$f":"IF($O$1=\"Central\",energy_prices!AW7,IF($O$1=\"Low\",energy_prices_low!AW7,IF($O$1=\"High\",energy_prices_hi!AW7)))","v":11.073372949247879},{"$f":"IF($O$1=\"Central\",energy_prices!AX7,IF($O$1=\"Low\",energy_prices_low!AX7,IF($O$1=\"High\",energy_prices_hi!AX7)))","v":11.030632451769179},{"$f":"IF($O$1=\"Central\",energy_prices!AY7,IF($O$1=\"Low\",energy_prices_low!AY7,IF($O$1=\"High\",energy_prices_hi!AY7)))","v":11.486224982684019},{"$f":"IF($O$1=\"Central\",energy_prices!AZ7,IF($O$1=\"Low\",energy_prices_low!AZ7,IF($O$1=\"High\",energy_prices_hi!AZ7)))","v":11.479329147504851},{"$f":"IF($O$1=\"Central\",energy_prices!BA7,IF($O$1=\"Low\",energy_prices_low!BA7,IF($O$1=\"High\",energy_prices_hi!BA7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BB7,IF($O$1=\"Low\",energy_prices_low!BB7,IF($O$1=\"High\",energy_prices_hi!BB7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BC7,IF($O$1=\"Low\",energy_prices_low!BC7,IF($O$1=\"High\",energy_prices_hi!BC7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BD7,IF($O$1=\"Low\",energy_prices_low!BD7,IF($O$1=\"High\",energy_prices_hi!BD7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BE7,IF($O$1=\"Low\",energy_prices_low!BE7,IF($O$1=\"High\",energy_prices_hi!BE7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BF7,IF($O$1=\"Low\",energy_prices_low!BF7,IF($O$1=\"High\",energy_prices_hi!BF7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BG7,IF($O$1=\"Low\",energy_prices_low!BG7,IF($O$1=\"High\",energy_prices_hi!BG7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BH7,IF($O$1=\"Low\",energy_prices_low!BH7,IF($O$1=\"High\",energy_prices_hi!BH7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BI7,IF($O$1=\"Low\",energy_prices_low!BI7,IF($O$1=\"High\",energy_prices_hi!BI7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BJ7,IF($O$1=\"Low\",energy_prices_low!BJ7,IF($O$1=\"High\",energy_prices_hi!BJ7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BK7,IF($O$1=\"Low\",energy_prices_low!BK7,IF($O$1=\"High\",energy_prices_hi!BK7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BL7,IF($O$1=\"Low\",energy_prices_low!BL7,IF($O$1=\"High\",energy_prices_hi!BL7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BM7,IF($O$1=\"Low\",energy_prices_low!BM7,IF($O$1=\"High\",energy_prices_hi!BM7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BN7,IF($O$1=\"Low\",energy_prices_low!BN7,IF($O$1=\"High\",energy_prices_hi!BN7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BO7,IF($O$1=\"Low\",energy_prices_low!BO7,IF($O$1=\"High\",energy_prices_hi!BO7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BP7,IF($O$1=\"Low\",energy_prices_low!BP7,IF($O$1=\"High\",energy_prices_hi!BP7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BQ7,IF($O$1=\"Low\",energy_prices_low!BQ7,IF($O$1=\"High\",energy_prices_hi!BQ7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BR7,IF($O$1=\"Low\",energy_prices_low!BR7,IF($O$1=\"High\",energy_prices_hi!BR7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BS7,IF($O$1=\"Low\",energy_prices_low!BS7,IF($O$1=\"High\",energy_prices_hi!BS7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BT7,IF($O$1=\"Low\",energy_prices_low!BT7,IF($O$1=\"High\",energy_prices_hi!BT7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BU7,IF($O$1=\"Low\",energy_prices_low!BU7,IF($O$1=\"High\",energy_prices_hi!BU7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BV7,IF($O$1=\"Low\",energy_prices_low!BV7,IF($O$1=\"High\",energy_prices_hi!BV7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BW7,IF($O$1=\"Low\",energy_prices_low!BW7,IF($O$1=\"High\",energy_prices_hi!BW7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BX7,IF($O$1=\"Low\",energy_prices_low!BX7,IF($O$1=\"High\",energy_prices_hi!BX7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BY7,IF($O$1=\"Low\",energy_prices_low!BY7,IF($O$1=\"High\",energy_prices_hi!BY7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!BZ7,IF($O$1=\"Low\",energy_prices_low!BZ7,IF($O$1=\"High\",energy_prices_hi!BZ7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CA7,IF($O$1=\"Low\",energy_prices_low!CA7,IF($O$1=\"High\",energy_prices_hi!CA7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CB7,IF($O$1=\"Low\",energy_prices_low!CB7,IF($O$1=\"High\",energy_prices_hi!CB7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CC7,IF($O$1=\"Low\",energy_prices_low!CC7,IF($O$1=\"High\",energy_prices_hi!CC7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CD7,IF($O$1=\"Low\",energy_prices_low!CD7,IF($O$1=\"High\",energy_prices_hi!CD7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CE7,IF($O$1=\"Low\",energy_prices_low!CE7,IF($O$1=\"High\",energy_prices_hi!CE7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CF7,IF($O$1=\"Low\",energy_prices_low!CF7,IF($O$1=\"High\",energy_prices_hi!CF7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CG7,IF($O$1=\"Low\",energy_prices_low!CG7,IF($O$1=\"High\",energy_prices_hi!CG7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CH7,IF($O$1=\"Low\",energy_prices_low!CH7,IF($O$1=\"High\",energy_prices_hi!CH7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CI7,IF($O$1=\"Low\",energy_prices_low!CI7,IF($O$1=\"High\",energy_prices_hi!CI7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CJ7,IF($O$1=\"Low\",energy_prices_low!CJ7,IF($O$1=\"High\",energy_prices_hi!CJ7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CK7,IF($O$1=\"Low\",energy_prices_low!CK7,IF($O$1=\"High\",energy_prices_hi!CK7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CL7,IF($O$1=\"Low\",energy_prices_low!CL7,IF($O$1=\"High\",energy_prices_hi!CL7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CM7,IF($O$1=\"Low\",energy_prices_low!CM7,IF($O$1=\"High\",energy_prices_hi!CM7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CN7,IF($O$1=\"Low\",energy_prices_low!CN7,IF($O$1=\"High\",energy_prices_hi!CN7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CO7,IF($O$1=\"Low\",energy_prices_low!CO7,IF($O$1=\"High\",energy_prices_hi!CO7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CP7,IF($O$1=\"Low\",energy_prices_low!CP7,IF($O$1=\"High\",energy_prices_hi!CP7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CQ7,IF($O$1=\"Low\",energy_prices_low!CQ7,IF($O$1=\"High\",energy_prices_hi!CQ7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CR7,IF($O$1=\"Low\",energy_prices_low!CR7,IF($O$1=\"High\",energy_prices_hi!CR7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CS7,IF($O$1=\"Low\",energy_prices_low!CS7,IF($O$1=\"High\",energy_prices_hi!CS7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CT7,IF($O$1=\"Low\",energy_prices_low!CT7,IF($O$1=\"High\",energy_prices_hi!CT7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CU7,IF($O$1=\"Low\",energy_prices_low!CU7,IF($O$1=\"High\",energy_prices_hi!CU7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CV7,IF($O$1=\"Low\",energy_prices_low!CV7,IF($O$1=\"High\",energy_prices_hi!CV7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CW7,IF($O$1=\"Low\",energy_prices_low!CW7,IF($O$1=\"High\",energy_prices_hi!CW7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CX7,IF($O$1=\"Low\",energy_prices_low!CX7,IF($O$1=\"High\",energy_prices_hi!CX7)))","v":11.400779566353551},{"$f":"IF($O$1=\"Central\",energy_prices!CY7,IF($O$1=\"Low\",energy_prices_low!CY7,IF($O$1=\"High\",energy_prices_hi!CY7)))","v":11.400779566353551}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M17","v":0},{"$f":"changes_in_energy!N17","v":0},{"$f":"changes_in_energy!O17","v":0},{"$f":"changes_in_energy!P17","v":0},{"$f":"changes_in_energy!Q17","v":0},{"$f":"changes_in_energy!R17","v":0},{"$f":"changes_in_energy!S17","v":0},{"$f":"changes_in_energy!T17","v":0},{"$f":"changes_in_energy!U17","v":0},{"$f":"changes_in_energy!V17","v":0},{"$f":"changes_in_energy!W17","v":0},{"$f":"changes_in_energy!X17","v":0},{"$f":"changes_in_energy!Y17","v":0},{"$f":"changes_in_energy!Z17","v":0},{"$f":"changes_in_energy!AA17","v":0},{"$f":"changes_in_energy!AB17","v":0},{"$f":"changes_in_energy!AC17","v":0},{"$f":"changes_in_energy!AD17","v":0},{"$f":"changes_in_energy!AE17","v":0},{"$f":"changes_in_energy!AF17","v":0},{"$f":"changes_in_energy!AG17","v":0},{"$f":"changes_in_energy!AH17","v":0},{"$f":"changes_in_energy!AI17","v":0},{"$f":"changes_in_energy!AJ17","v":0},{"$f":"changes_in_energy!AK17","v":0},{"$f":"changes_in_energy!AL17","v":0},{"$f":"changes_in_energy!AM17","v":0},{"$f":"changes_in_energy!AN17","v":0},{"$f":"changes_in_energy!AO17","v":0},{"$f":"changes_in_energy!AP17","v":0},{"$f":"changes_in_energy!AQ17","v":0},{"$f":"changes_in_energy!AR17","v":0},{"$f":"changes_in_energy!AS17","v":0},{"$f":"changes_in_energy!AT17","v":0},{"$f":"changes_in_energy!AU17","v":0},{"$f":"changes_in_energy!AV17","v":0},{"$f":"changes_in_energy!AW17","v":0},{"$f":"changes_in_energy!AX17","v":0},{"$f":"changes_in_energy!AY17","v":0},{"$f":"changes_in_energy!AZ17","v":0},{"$f":"changes_in_energy!BA17","v":0},{"$f":"changes_in_energy!BB17","v":0},{"$f":"changes_in_energy!BC17","v":0},{"$f":"changes_in_energy!BD17","v":0},{"$f":"changes_in_energy!BE17","v":0},{"$f":"changes_in_energy!BF17","v":0},{"$f":"changes_in_energy!BG17","v":0},{"$f":"changes_in_energy!BH17","v":0},{"$f":"changes_in_energy!BI17","v":0},{"$f":"changes_in_energy!BJ17","v":0},{"$f":"changes_in_energy!BK17","v":0},{"$f":"changes_in_energy!BL17","v":0},{"$f":"changes_in_energy!BM17","v":0},{"$f":"changes_in_energy!BN17","v":0},{"$f":"changes_in_energy!BO17","v":0},{"$f":"changes_in_energy!BP17","v":0},{"$f":"changes_in_energy!BQ17","v":0},{"$f":"changes_in_energy!BR17","v":0},{"$f":"changes_in_energy!BS17","v":0},{"$f":"changes_in_energy!BT17","v":0},{"$f":"changes_in_energy!BU17","v":0},{"$f":"changes_in_energy!BV17","v":0},{"$f":"changes_in_energy!BW17","v":0},{"$f":"changes_in_energy!BX17","v":0},{"$f":"changes_in_energy!BY17","v":0},{"$f":"changes_in_energy!BZ17","v":0},{"$f":"changes_in_energy!CA17","v":0},{"$f":"changes_in_energy!CB17","v":0},{"$f":"changes_in_energy!CC17","v":0},{"$f":"changes_in_energy!CD17","v":0},{"$f":"changes_in_energy!CE17","v":0},{"$f":"changes_in_energy!CF17","v":0},{"$f":"changes_in_energy!CG17","v":0},{"$f":"changes_in_energy!CH17","v":0},{"$f":"changes_in_energy!CI17","v":0},{"$f":"changes_in_energy!CJ17","v":0},{"$f":"changes_in_energy!CK17","v":0},{"$f":"changes_in_energy!CL17","v":0},{"$f":"changes_in_energy!CM17","v":0},{"$f":"changes_in_energy!CN17","v":0},{"$f":"changes_in_energy!CO17","v":0},{"$f":"changes_in_energy!CP17","v":0},{"$f":"changes_in_energy!CQ17","v":0},{"$f":"changes_in_energy!CR17","v":0},{"$f":"changes_in_energy!CS17","v":0},{"$f":"changes_in_energy!CT17","v":0},{"$f":"changes_in_energy!CU17","v":0},{"$f":"changes_in_energy!CV17","v":0},{"$f":"changes_in_energy!CW17","v":0},{"$f":"changes_in_energy!CX17","v":0},{"$f":"changes_in_energy!CY17","v":0}]
["Primary rebound effect: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M20*1000000","v":0},{"$f":"changes_in_energy!N20*1000000","v":0},{"$f":"changes_in_energy!O20*1000000","v":0},{"$f":"changes_in_energy!P20*1000000","v":0},{"$f":"changes_in_energy!Q20*1000000","v":0},{"$f":"changes_in_energy!R20*1000000","v":0},{"$f":"changes_in_energy!S20*1000000","v":0},{"$f":"changes_in_energy!T20*1000000","v":0},{"$f":"changes_in_energy!U20*1000000","v":0},{"$f":"changes_in_energy!V20*1000000","v":0},{"$f":"changes_in_energy!W20*1000000","v":0},{"$f":"changes_in_energy!X20*1000000","v":0},{"$f":"changes_in_energy!Y20*1000000","v":0},{"$f":"changes_in_energy!Z20*1000000","v":0},{"$f":"changes_in_energy!AA20*1000000","v":0},{"$f":"changes_in_energy!AB20*1000000","v":0},{"$f":"changes_in_energy!AC20*1000000","v":0},{"$f":"changes_in_energy!AD20*1000000","v":0},{"$f":"changes_in_energy!AE20*1000000","v":0},{"$f":"changes_in_energy!AF20*1000000","v":0},{"$f":"changes_in_energy!AG20*1000000","v":0},{"$f":"changes_in_energy!AH20*1000000","v":0},{"$f":"changes_in_energy!AI20*1000000","v":0},{"$f":"changes_in_energy!AJ20*1000000","v":0},{"$f":"changes_in_energy!AK20*1000000","v":0},{"$f":"changes_in_energy!AL20*1000000","v":0},{"$f":"changes_in_energy!AM20*1000000","v":0},{"$f":"changes_in_energy!AN20*1000000","v":0},{"$f":"changes_in_energy!AO20*1000000","v":0},{"$f":"changes_in_energy!AP20*1000000","v":0},{"$f":"changes_in_energy!AQ20*1000000","v":0},{"$f":"changes_in_energy!AR20*1000000","v":0},{"$f":"changes_in_energy!AS20*1000000","v":0},{"$f":"changes_in_energy!AT20*1000000","v":0},{"$f":"changes_in_energy!AU20*1000000","v":0},{"$f":"changes_in_energy!AV20*1000000","v":0},{"$f":"changes_in_energy!AW20*1000000","v":0},{"$f":"changes_in_energy!AX20*1000000","v":0},{"$f":"changes_in_energy!AY20*1000000","v":0},{"$f":"changes_in_energy!AZ20*1000000","v":0},{"$f":"changes_in_energy!BA20*1000000","v":0},{"$f":"changes_in_energy!BB20*1000000","v":0},{"$f":"changes_in_energy!BC20*1000000","v":0},{"$f":"changes_in_energy!BD20*1000000","v":0},{"$f":"changes_in_energy!BE20*1000000","v":0},{"$f":"changes_in_energy!BF20*1000000","v":0},{"$f":"changes_in_energy!BG20*1000000","v":0},{"$f":"changes_in_energy!BH20*1000000","v":0},{"$f":"changes_in_energy!BI20*1000000","v":0},{"$f":"changes_in_energy!BJ20*1000000","v":0},{"$f":"changes_in_energy!BK20*1000000","v":0},{"$f":"changes_in_energy!BL20*1000000","v":0},{"$f":"changes_in_energy!BM20*1000000","v":0},{"$f":"changes_in_energy!BN20*1000000","v":0},{"$f":"changes_in_energy!BO20*1000000","v":0},{"$f":"changes_in_energy!BP20*1000000","v":0},{"$f":"changes_in_energy!BQ20*1000000","v":0},{"$f":"changes_in_energy!BR20*1000000","v":0},{"$f":"changes_in_energy!BS20*1000000","v":0},{"$f":"changes_in_energy!BT20*1000000","v":0},{"$f":"changes_in_energy!BU20*1000000","v":0},{"$f":"changes_in_energy!BV20*1000000","v":0},{"$f":"changes_in_energy!BW20*1000000","v":0},{"$f":"changes_in_energy!BX20*1000000","v":0},{"$f":"changes_in_energy!BY20*1000000","v":0},{"$f":"changes_in_energy!BZ20*1000000","v":0},{"$f":"changes_in_energy!CA20*1000000","v":0},{"$f":"changes_in_energy!CB20*1000000","v":0},{"$f":"changes_in_energy!CC20*1000000","v":0},{"$f":"changes_in_energy!CD20*1000000","v":0},{"$f":"changes_in_energy!CE20*1000000","v":0},{"$f":"changes_in_energy!CF20*1000000","v":0},{"$f":"changes_in_energy!CG20*1000000","v":0},{"$f":"changes_in_energy!CH20*1000000","v":0},{"$f":"changes_in_energy!CI20*1000000","v":0},{"$f":"changes_in_energy!CJ20*1000000","v":0},{"$f":"changes_in_energy!CK20*1000000","v":0},{"$f":"changes_in_energy!CL20*1000000","v":0},{"$f":"changes_in_energy!CM20*1000000","v":0},{"$f":"changes_in_energy!CN20*1000000","v":0},{"$f":"changes_in_energy!CO20*1000000","v":0},{"$f":"changes_in_energy!CP20*1000000","v":0},{"$f":"changes_in_energy!CQ20*1000000","v":0},{"$f":"changes_in_energy!CR20*1000000","v":0},{"$f":"changes_in_energy!CS20*1000000","v":0},{"$f":"changes_in_energy!CT20*1000000","v":0},{"$f":"changes_in_energy!CU20*1000000","v":0},{"$f":"changes_in_energy!CV20*1000000","v":0},{"$f":"changes_in_energy!CW20*1000000","v":0},{"$f":"changes_in_energy!CX20*1000000","v":0},{"$f":"changes_in_energy!CY20*1000000","v":0}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M19*M21)/100","v":0},{"$f":"(N19*N21)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BK19*BK21)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M6+M12+M18=0,0,M10+M16+M22)","v":0},{"$f":"IF(N6+N12+N18=0,0,N10+N16+N22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK6+BK12+BK18=0,0,BK10+BK16+BK22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M24*discount_factors!L7","v":0},{"$f":"N24*discount_factors!M7","v":0},{"$f":"O24*discount_factors!N7","v":0},{"$f":"P24*discount_factors!O7","v":0},{"$f":"Q24*discount_factors!P7","v":0},{"$f":"R24*discount_factors!Q7","v":0},{"$f":"S24*discount_factors!R7","v":0},{"$f":"T24*discount_factors!S7","v":0},{"$f":"U24*discount_factors!T7","v":0},{"$f":"V24*discount_factors!U7","v":0},{"$f":"W24*discount_factors!V7","v":0},{"$f":"X24*discount_factors!W7","v":0},{"$f":"Y24*discount_factors!X7","v":0},{"$f":"Z24*discount_factors!Y7","v":0},{"$f":"AA24*discount_factors!Z7","v":0},{"$f":"AB24*discount_factors!AA7","v":0},{"$f":"AC24*discount_factors!AB7","v":0},{"$f":"AD24*discount_factors!AC7","v":0},{"$f":"AE24*discount_factors!AD7","v":0},{"$f":"AF24*discount_factors!AE7","v":0},{"$f":"AG24*discount_factors!AF7","v":0},{"$f":"AH24*discount_factors!AG7","v":0},{"$f":"AI24*discount_factors!AH7","v":0},{"$f":"AJ24*discount_factors!AI7","v":0},{"$f":"AK24*discount_factors!AJ7","v":0},{"$f":"AL24*discount_factors!AK7","v":0},{"$f":"AM24*discount_factors!AL7","v":0},{"$f":"AN24*discount_factors!AM7","v":0},{"$f":"AO24*discount_factors!AN7","v":0},{"$f":"AP24*discount_factors!AO7","v":0},{"$f":"AQ24*discount_factors!AP7","v":0},{"$f":"AR24*discount_factors!AQ7","v":0},{"$f":"AS24*discount_factors!AR7","v":0},{"$f":"AT24*discount_factors!AS7","v":0},{"$f":"AU24*discount_factors!AT7","v":0},{"$f":"AV24*discount_factors!AU7","v":0},{"$f":"AW24*discount_factors!AV7","v":0},{"$f":"AX24*discount_factors!AW7","v":0},{"$f":"AY24*discount_factors!AX7","v":0},{"$f":"AZ24*discount_factors!AY7","v":0},{"$f":"BA24*discount_factors!AZ7","v":0},{"$f":"BB24*discount_factors!BA7","v":0},{"$f":"BC24*discount_factors!BB7","v":0},{"$f":"BD24*discount_factors!BC7","v":0},{"$f":"BE24*discount_factors!BD7","v":0},{"$f":"BF24*discount_factors!BE7","v":0},{"$f":"BG24*discount_factors!BF7","v":0},{"$f":"BH24*discount_factors!BG7","v":0},{"$f":"BI24*discount_factors!BH7","v":0},{"$f":"BJ24*discount_factors!BI7","v":0},{"$f":"BK24*discount_factors!BJ7","v":0},{"$f":"BL24*discount_factors!BK7","v":0},{"$f":"BM24*discount_factors!BL7","v":0},{"$f":"BN24*discount_factors!BM7","v":0},{"$f":"BO24*discount_factors!BN7","v":0},{"$f":"BP24*discount_factors!BO7","v":0},{"$f":"BQ24*discount_factors!BP7","v":0},{"$f":"BR24*discount_factors!BQ7","v":0},{"$f":"BS24*discount_factors!BR7","v":0},{"$f":"BT24*discount_factors!BS7","v":0},{"$f":"BU24*discount_factors!BT7","v":0},{"$f":"BV24*discount_factors!BU7","v":0},{"$f":"BW24*discount_factors!BV7","v":0},{"$f":"BX24*discount_factors!BW7","v":0},{"$f":"BY24*discount_factors!BX7","v":0},{"$f":"BZ24*discount_factors!BY7","v":0},{"$f":"CA24*discount_factors!BZ7","v":0},{"$f":"CB24*discount_factors!CA7","v":0},{"$f":"CC24*discount_factors!CB7","v":0},{"$f":"CD24*discount_factors!CC7","v":0},{"$f":"CE24*discount_factors!CD7","v":0},{"$f":"CF24*discount_factors!CE7","v":0},{"$f":"CG24*discount_factors!CF7","v":0},{"$f":"CH24*discount_factors!CG7","v":0},{"$f":"CI24*discount_factors!CH7","v":0},{"$f":"CJ24*discount_factors!CI7","v":0},{"$f":"CK24*discount_factors!CJ7","v":0},{"$f":"CL24*discount_factors!CK7","v":0},{"$f":"CM24*discount_factors!CL7","v":0},{"$f":"CN24*discount_factors!CM7","v":0},{"$f":"CO24*discount_factors!CN7","v":0},{"$f":"CP24*discount_factors!CO7","v":0},{"$f":"CQ24*discount_factors!CP7","v":0},{"$f":"CR24*discount_factors!CQ7","v":0},{"$f":"CS24*discount_factors!CR7","v":0},{"$f":"CT24*discount_factors!CS7","v":0},{"$f":"CU24*discount_factors!CT7","v":0},{"$f":"CV24*discount_factors!CU7","v":0},{"$f":"CW24*discount_factors!CV7","v":0},{"$f":"CX24*discount_factors!CW7","v":0},{"$f":"CY24*discount_factors!CX7","v":0}]
[]
[]
["TRADED GAS",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Change in energy use: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M23*1000000","v":0},{"$f":"changes_in_energy!N23*1000000","v":0},{"$f":"changes_in_energy!O23*1000000","v":0},{"$f":"changes_in_energy!P23*1000000","v":0},{"$f":"changes_in_energy!Q23*1000000","v":0},{"$f":"changes_in_energy!R23*1000000","v":0},{"$f":"changes_in_energy!S23*1000000","v":0},{"$f":"changes_in_energy!T23*1000000","v":0},{"$f":"changes_in_energy!U23*1000000","v":0},{"$f":"changes_in_energy!V23*1000000","v":0},{"$f":"changes_in_energy!W23*1000000","v":0},{"$f":"changes_in_energy!X23*1000000","v":0},{"$f":"changes_in_energy!Y23*1000000","v":0},{"$f":"changes_in_energy!Z23*1000000","v":0},{"$f":"changes_in_energy!AA23*1000000","v":0},{"$f":"changes_in_energy!AB23*1000000","v":0},{"$f":"changes_in_energy!AC23*1000000","v":0},{"$f":"changes_in_energy!AD23*1000000","v":0},{"$f":"changes_in_energy!AE23*1000000","v":0},{"$f":"changes_in_energy!AF23*1000000","v":0},{"$f":"changes_in_energy!AG23*1000000","v":0},{"$f":"changes_in_energy!AH23*1000000","v":0},{"$f":"changes_in_energy!AI23*1000000","v":0},{"$f":"changes_in_energy!AJ23*1000000","v":0},{"$f":"changes_in_energy!AK23*1000000","v":0},{"$f":"changes_in_energy!AL23*1000000","v":0},{"$f":"changes_in_energy!AM23*1000000","v":0},{"$f":"changes_in_energy!AN23*1000000","v":0},{"$f":"changes_in_energy!AO23*1000000","v":0},{"$f":"changes_in_energy!AP23*1000000","v":0},{"$f":"changes_in_energy!AQ23*1000000","v":0},{"$f":"changes_in_energy!AR23*1000000","v":0},{"$f":"changes_in_energy!AS23*1000000","v":0},{"$f":"changes_in_energy!AT23*1000000","v":0},{"$f":"changes_in_energy!AU23*1000000","v":0},{"$f":"changes_in_energy!AV23*1000000","v":0},{"$f":"changes_in_energy!AW23*1000000","v":0},{"$f":"changes_in_energy!AX23*1000000","v":0},{"$f":"changes_in_energy!AY23*1000000","v":0},{"$f":"changes_in_energy!AZ23*1000000","v":0},{"$f":"changes_in_energy!BA23*1000000","v":0},{"$f":"changes_in_energy!BB23*1000000","v":0},{"$f":"changes_in_energy!BC23*1000000","v":0},{"$f":"changes_in_energy!BD23*1000000","v":0},{"$f":"changes_in_energy!BE23*1000000","v":0},{"$f":"changes_in_energy!BF23*1000000","v":0},{"$f":"changes_in_energy!BG23*1000000","v":0},{"$f":"changes_in_energy!BH23*1000000","v":0},{"$f":"changes_in_energy!BI23*1000000","v":0},{"$f":"changes_in_energy!BJ23*1000000","v":0},{"$f":"changes_in_energy!BK23*1000000","v":0},{"$f":"changes_in_energy!BL23*1000000","v":0},{"$f":"changes_in_energy!BM23*1000000","v":0},{"$f":"changes_in_energy!BN23*1000000","v":0},{"$f":"changes_in_energy!BO23*1000000","v":0},{"$f":"changes_in_energy!BP23*1000000","v":0},{"$f":"changes_in_energy!BQ23*1000000","v":0},{"$f":"changes_in_energy!BR23*1000000","v":0},{"$f":"changes_in_energy!BS23*1000000","v":0},{"$f":"changes_in_energy!BT23*1000000","v":0},{"$f":"changes_in_energy!BU23*1000000","v":0},{"$f":"changes_in_energy!BV23*1000000","v":0},{"$f":"changes_in_energy!BW23*1000000","v":0},{"$f":"changes_in_energy!BX23*1000000","v":0},{"$f":"changes_in_energy!BY23*1000000","v":0},{"$f":"changes_in_energy!BZ23*1000000","v":0},{"$f":"changes_in_energy!CA23*1000000","v":0},{"$f":"changes_in_energy!CB23*1000000","v":0},{"$f":"changes_in_energy!CC23*1000000","v":0},{"$f":"changes_in_energy!CD23*1000000","v":0},{"$f":"changes_in_energy!CE23*1000000","v":0},{"$f":"changes_in_energy!CF23*1000000","v":0},{"$f":"changes_in_energy!CG23*1000000","v":0},{"$f":"changes_in_energy!CH23*1000000","v":0},{"$f":"changes_in_energy!CI23*1000000","v":0},{"$f":"changes_in_energy!CJ23*1000000","v":0},{"$f":"changes_in_energy!CK23*1000000","v":0},{"$f":"changes_in_energy!CL23*1000000","v":0},{"$f":"changes_in_energy!CM23*1000000","v":0},{"$f":"changes_in_energy!CN23*1000000","v":0},{"$f":"changes_in_energy!CO23*1000000","v":0},{"$f":"changes_in_energy!CP23*1000000","v":0},{"$f":"changes_in_energy!CQ23*1000000","v":0},{"$f":"changes_in_energy!CR23*1000000","v":0},{"$f":"changes_in_energy!CS23*1000000","v":0},{"$f":"changes_in_energy!CT23*1000000","v":0},{"$f":"changes_in_energy!CU23*1000000","v":0},{"$f":"changes_in_energy!CV23*1000000","v":0},{"$f":"changes_in_energy!CW23*1000000","v":0},{"$f":"changes_in_energy!CX23*1000000","v":0},{"$f":"changes_in_energy!CY23*1000000","v":0}]
["Retail price: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M12,IF($O$1=\"Low\",energy_prices_low!M12,IF($O$1=\"High\",energy_prices_hi!M12)))","v":4.7668444520225499},{"$f":"IF($O$1=\"Central\",energy_prices!N12,IF($O$1=\"Low\",energy_prices_low!N12,IF($O$1=\"High\",energy_prices_hi!N12)))","v":5.3031510068734198},{"$f":"IF($O$1=\"Central\",energy_prices!O12,IF($O$1=\"Low\",energy_prices_low!O12,IF($O$1=\"High\",energy_prices_hi!O12)))","v":5.7012773367846812},{"$f":"IF($O$1=\"Central\",energy_prices!P12,IF($O$1=\"Low\",energy_prices_low!P12,IF($O$1=\"High\",energy_prices_hi!P12)))","v":5.9384056387714432},{"$f":"IF($O$1=\"Central\",energy_prices!Q12,IF($O$1=\"Low\",energy_prices_low!Q12,IF($O$1=\"High\",energy_prices_hi!Q12)))","v":6.2276785773748786},{"$f":"IF($O$1=\"Central\",energy_prices!R12,IF($O$1=\"Low\",energy_prices_low!R12,IF($O$1=\"High\",energy_prices_hi!R12)))","v":5.8474884374119762},{"$f":"IF($O$1=\"Central\",energy_prices!S12,IF($O$1=\"Low\",energy_prices_low!S12,IF($O$1=\"High\",energy_prices_hi!S12)))","v":5.2277612340659649},{"$f":"IF($O$1=\"Central\",energy_prices!T12,IF($O$1=\"Low\",energy_prices_low!T12,IF($O$1=\"High\",energy_prices_hi!T12)))","v":5.0298633505326862},{"$f":"IF($O$1=\"Central\",energy_prices!U12,IF($O$1=\"Low\",energy_prices_low!U12,IF($O$1=\"High\",energy_prices_hi!U12)))","v":5.0284231815190008},{"$f":"IF($O$1=\"Central\",energy_prices!V12,IF($O$1=\"Low\",energy_prices_low!V12,IF($O$1=\"High\",energy_prices_hi!V12)))","v":5.108504977401763},{"$f":"IF($O$1=\"Central\",energy_prices!W12,IF($O$1=\"Low\",energy_prices_low!W12,IF($O$1=\"High\",energy_prices_hi!W12)))","v":4.5899158060107954},{"$f":"IF($O$1=\"Central\",energy_prices!X12,IF($O$1=\"Low\",energy_prices_low!X12,IF($O$1=\"High\",energy_prices_hi!X12)))","v":4.3963889571268204},{"$f":"IF($O$1=\"Central\",energy_prices!Y12,IF($O$1=\"Low\",energy_prices_low!Y12,IF($O$1=\"High\",energy_prices_hi!Y12)))","v":8.5584460595013852},{"$f":"IF($O$1=\"Central\",energy_prices!Z12,IF($O$1=\"Low\",energy_prices_low!Z12,IF($O$1=\"High\",energy_prices_hi!Z12)))","v":9.482226058726777},{"$f":"IF($O$1=\"Central\",energy_prices!AA12,IF($O$1=\"Low\",energy_prices_low!AA12,IF($O$1=\"High\",energy_prices_hi!AA12)))","v":7.6190350261282953},{"$f":"IF($O$1=\"Central\",energy_prices!AB12,IF($O$1=\"Low\",energy_prices_low!AB12,IF($O$1=\"High\",energy_prices_hi!AB12)))","v":7.874628186924844},{"$f":"IF($O$1=\"Central\",energy_prices!AC12,IF($O$1=\"Low\",energy_prices_low!AC12,IF($O$1=\"High\",energy_prices_hi!AC12)))","v":6.9807032297999019},{"$f":"IF($O$1=\"Central\",energy_prices!AD12,IF($O$1=\"Low\",energy_prices_low!AD12,IF($O$1=\"High\",energy_prices_hi!AD12)))","v":7.0900451529585986},{"$f":"IF($O$1=\"Central\",energy_prices!AE12,IF($O$1=\"Low\",energy_prices_low!AE12,IF($O$1=\"High\",energy_prices_hi!AE12)))","v":6.7009594337215876},{"$f":"IF($O$1=\"Central\",energy_prices!AF12,IF($O$1=\"Low\",energy_prices_low!AF12,IF($O$1=\"High\",energy_prices_hi!AF12)))","v":6.3398144601650186},{"$f":"IF($O$1=\"Central\",energy_prices!AG12,IF($O$1=\"Low\",energy_prices_low!AG12,IF($O$1=\"High\",energy_prices_hi!AG12)))","v":5.9820783325635327},{"$f":"IF($O$1=\"Central\",energy_prices!AH12,IF($O$1=\"Low\",energy_prices_low!AH12,IF($O$1=\"High\",energy_prices_hi!AH12)))","v":5.5970994722946958},{"$f":"IF($O$1=\"Central\",energy_prices!AI12,IF($O$1=\"Low\",energy_prices_low!AI12,IF($O$1=\"High\",energy_prices_hi!AI12)))","v":5.5836789827024083},{"$f":"IF($O$1=\"Central\",energy_prices!AJ12,IF($O$1=\"Low\",energy_prices_low!AJ12,IF($O$1=\"High\",energy_prices_hi!AJ12)))","v":5.5735912087757402},{"$f":"IF($O$1=\"Central\",energy_prices!AK12,IF($O$1=\"Low\",energy_prices_low!AK12,IF($O$1=\"High\",energy_prices_hi!AK12)))","v":5.5612003061917505},{"$f":"IF($O$1=\"Central\",energy_prices!AL12,IF($O$1=\"Low\",energy_prices_low!AL12,IF($O$1=\"High\",energy_prices_hi!AL12)))","v":5.5536132850025304},{"$f":"IF($O$1=\"Central\",energy_prices!AM12,IF($O$1=\"Low\",energy_prices_low!AM12,IF($O$1=\"High\",energy_prices_hi!AM12)))","v":5.5498748904553032},{"$f":"IF($O$1=\"Central\",energy_prices!AN12,IF($O$1=\"Low\",energy_prices_low!AN12,IF($O$1=\"High\",energy_prices_hi!AN12)))","v":5.5419306567195914},{"$f":"IF($O$1=\"Central\",energy_prices!AO12,IF($O$1=\"Low\",energy_prices_low!AO12,IF($O$1=\"High\",energy_prices_hi!AO12)))","v":5.5335309547702023},{"$f":"IF($O$1=\"Central\",energy_prices!AP12,IF($O$1=\"Low\",energy_prices_low!AP12,IF($O$1=\"High\",energy_prices_hi!AP12)))","v":5.5253485765807326},{"$f":"IF($O$1=\"Central\",energy_prices!AQ12,IF($O$1=\"Low\",energy_prices_low!AQ12,IF($O$1=\"High\",energy_prices_hi!AQ12)))","v":5.5171579943539619},{"$f":"IF($O$1=\"Central\",energy_prices!AR12,IF($O$1=\"Low\",energy_prices_low!AR12,IF($O$1=\"High\",energy_prices_hi!AR12)))","v":5.5178720660187039},{"$f":"IF($O$1=\"Central\",energy_prices!AS12,IF($O$1=\"Low\",energy_prices_low!AS12,IF($O$1=\"High\",energy_prices_hi!AS12)))","v":5.518595105580153},{"$f":"IF($O$1=\"Central\",energy_prices!AT12,IF($O$1=\"Low\",energy_prices_low!AT12,IF($O$1=\"High\",energy_prices_hi!AT12)))","v":5.51932126523511},{"$f":"IF($O$1=\"Central\",energy_prices!AU12,IF($O$1=\"Low\",energy_prices_low!AU12,IF($O$1=\"High\",energy_prices_hi!AU12)))","v":5.5200398235689772},{"$f":"IF($O$1=\"Central\",energy_prices!AV12,IF($O$1=\"Low\",energy_prices_low!AV12,IF($O$1=\"High\",energy_prices_hi!AV12)))","v":5.5199993311341959},{"$f":"IF($O$1=\"Central\",energy_prices!AW12,IF($O$1=\"Low\",energy_prices_low!AW12,IF($O$1=\"High\",energy_prices_hi!AW12)))","v":5.5199258014950905},{"$f":"IF($O$1=\"Central\",energy_prices!AX12,IF($O$1=\"Low\",energy_prices_low!AX12,IF($O$1=\"High\",energy_prices_hi!AX12)))","v":5.519794463665721},{"$f":"IF($O$1=\"Central\",energy_prices!AY12,IF($O$1=\"Low\",energy_prices_low!AY12,IF($O$1=\"High\",energy_prices_hi!AY12)))","v":5.5193760996499979},{"$f":"IF($O$1=\"Central\",energy_prices!AZ12,IF($O$1=\"Low\",energy_prices_low!AZ12,IF($O$1=\"High\",energy_prices_hi!AZ12)))","v":5.5192561908673525},{"$f":"IF($O$1=\"Central\",energy_prices!BA12,IF($O$1=\"Low\",energy_prices_low!BA12,IF($O$1=\"High\",energy_prices_hi!BA12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BB12,IF($O$1=\"Low\",energy_prices_low!BB12,IF($O$1=\"High\",energy_prices_hi!BB12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BC12,IF($O$1=\"Low\",energy_prices_low!BC12,IF($O$1=\"High\",energy_prices_hi!BC12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BD12,IF($O$1=\"Low\",energy_prices_low!BD12,IF($O$1=\"High\",energy_prices_hi!BD12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BE12,IF($O$1=\"Low\",energy_prices_low!BE12,IF($O$1=\"High\",energy_prices_hi!BE12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BF12,IF($O$1=\"Low\",energy_prices_low!BF12,IF($O$1=\"High\",energy_prices_hi!BF12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BG12,IF($O$1=\"Low\",energy_prices_low!BG12,IF($O$1=\"High\",energy_prices_hi!BG12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BH12,IF($O$1=\"Low\",energy_prices_low!BH12,IF($O$1=\"High\",energy_prices_hi!BH12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BI12,IF($O$1=\"Low\",energy_prices_low!BI12,IF($O$1=\"High\",energy_prices_hi!BI12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BJ12,IF($O$1=\"Low\",energy_prices_low!BJ12,IF($O$1=\"High\",energy_prices_hi!BJ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BK12,IF($O$1=\"Low\",energy_prices_low!BK12,IF($O$1=\"High\",energy_prices_hi!BK12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BL12,IF($O$1=\"Low\",energy_prices_low!BL12,IF($O$1=\"High\",energy_prices_hi!BL12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BM12,IF($O$1=\"Low\",energy_prices_low!BM12,IF($O$1=\"High\",energy_prices_hi!BM12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BN12,IF($O$1=\"Low\",energy_prices_low!BN12,IF($O$1=\"High\",energy_prices_hi!BN12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BO12,IF($O$1=\"Low\",energy_prices_low!BO12,IF($O$1=\"High\",energy_prices_hi!BO12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BP12,IF($O$1=\"Low\",energy_prices_low!BP12,IF($O$1=\"High\",energy_prices_hi!BP12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BQ12,IF($O$1=\"Low\",energy_prices_low!BQ12,IF($O$1=\"High\",energy_prices_hi!BQ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BR12,IF($O$1=\"Low\",energy_prices_low!BR12,IF($O$1=\"High\",energy_prices_hi!BR12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BS12,IF($O$1=\"Low\",energy_prices_low!BS12,IF($O$1=\"High\",energy_prices_hi!BS12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BT12,IF($O$1=\"Low\",energy_prices_low!BT12,IF($O$1=\"High\",energy_prices_hi!BT12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BU12,IF($O$1=\"Low\",energy_prices_low!BU12,IF($O$1=\"High\",energy_prices_hi!BU12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BV12,IF($O$1=\"Low\",energy_prices_low!BV12,IF($O$1=\"High\",energy_prices_hi!BV12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BW12,IF($O$1=\"Low\",energy_prices_low!BW12,IF($O$1=\"High\",energy_prices_hi!BW12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BX12,IF($O$1=\"Low\",energy_prices_low!BX12,IF($O$1=\"High\",energy_prices_hi!BX12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BY12,IF($O$1=\"Low\",energy_prices_low!BY12,IF($O$1=\"High\",energy_prices_hi!BY12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BZ12,IF($O$1=\"Low\",energy_prices_low!BZ12,IF($O$1=\"High\",energy_prices_hi!BZ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CA12,IF($O$1=\"Low\",energy_prices_low!CA12,IF($O$1=\"High\",energy_prices_hi!CA12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CB12,IF($O$1=\"Low\",energy_prices_low!CB12,IF($O$1=\"High\",energy_prices_hi!CB12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CC12,IF($O$1=\"Low\",energy_prices_low!CC12,IF($O$1=\"High\",energy_prices_hi!CC12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CD12,IF($O$1=\"Low\",energy_prices_low!CD12,IF($O$1=\"High\",energy_prices_hi!CD12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CE12,IF($O$1=\"Low\",energy_prices_low!CE12,IF($O$1=\"High\",energy_prices_hi!CE12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CF12,IF($O$1=\"Low\",energy_prices_low!CF12,IF($O$1=\"High\",energy_prices_hi!CF12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CG12,IF($O$1=\"Low\",energy_prices_low!CG12,IF($O$1=\"High\",energy_prices_hi!CG12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CH12,IF($O$1=\"Low\",energy_prices_low!CH12,IF($O$1=\"High\",energy_prices_hi!CH12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CI12,IF($O$1=\"Low\",energy_prices_low!CI12,IF($O$1=\"High\",energy_prices_hi!CI12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CJ12,IF($O$1=\"Low\",energy_prices_low!CJ12,IF($O$1=\"High\",energy_prices_hi!CJ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CK12,IF($O$1=\"Low\",energy_prices_low!CK12,IF($O$1=\"High\",energy_prices_hi!CK12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CL12,IF($O$1=\"Low\",energy_prices_low!CL12,IF($O$1=\"High\",energy_prices_hi!CL12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CM12,IF($O$1=\"Low\",energy_prices_low!CM12,IF($O$1=\"High\",energy_prices_hi!CM12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CN12,IF($O$1=\"Low\",energy_prices_low!CN12,IF($O$1=\"High\",energy_prices_hi!CN12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CO12,IF($O$1=\"Low\",energy_prices_low!CO12,IF($O$1=\"High\",energy_prices_hi!CO12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CP12,IF($O$1=\"Low\",energy_prices_low!CP12,IF($O$1=\"High\",energy_prices_hi!CP12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CQ12,IF($O$1=\"Low\",energy_prices_low!CQ12,IF($O$1=\"High\",energy_prices_hi!CQ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CR12,IF($O$1=\"Low\",energy_prices_low!CR12,IF($O$1=\"High\",energy_prices_hi!CR12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CS12,IF($O$1=\"Low\",energy_prices_low!CS12,IF($O$1=\"High\",energy_prices_hi!CS12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CT12,IF($O$1=\"Low\",energy_prices_low!CT12,IF($O$1=\"High\",energy_prices_hi!CT12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CU12,IF($O$1=\"Low\",energy_prices_low!CU12,IF($O$1=\"High\",energy_prices_hi!CU12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CV12,IF($O$1=\"Low\",energy_prices_low!CV12,IF($O$1=\"High\",energy_prices_hi!CV12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CW12,IF($O$1=\"Low\",energy_prices_low!CW12,IF($O$1=\"High\",energy_prices_hi!CW12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CX12,IF($O$1=\"Low\",energy_prices_low!CX12,IF($O$1=\"High\",energy_prices_hi!CX12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CY12,IF($O$1=\"Low\",energy_prices_low!CY12,IF($O$1=\"High\",energy_prices_hi!CY12)))","v":5.5187880131176499}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M$26","v":0},{"$f":"changes_in_energy!N$26","v":0},{"$f":"changes_in_energy!O$26","v":0},{"$f":"changes_in_energy!P$26","v":0},{"$f":"changes_in_energy!Q$26","v":0},{"$f":"changes_in_energy!R$26","v":0},{"$f":"changes_in_energy!S$26","v":0},{"$f":"changes_in_energy!T$26","v":0},{"$f":"changes_in_energy!U$26","v":0},{"$f":"changes_in_energy!V$26","v":0},{"$f":"changes_in_energy!W$26","v":0},{"$f":"changes_in_energy!X$26","v":0},{"$f":"changes_in_energy!Y$26","v":0},{"$f":"changes_in_energy!Z$26","v":0},{"$f":"changes_in_energy!AA$26","v":0},{"$f":"changes_in_energy!AB$26","v":0},{"$f":"changes_in_energy!AC$26","v":0},{"$f":"changes_in_energy!AD$26","v":0},{"$f":"changes_in_energy!AE$26","v":0},{"$f":"changes_in_energy!AF$26","v":0},{"$f":"changes_in_energy!AG$26","v":0},{"$f":"changes_in_energy!AH$26","v":0},{"$f":"changes_in_energy!AI$26","v":0},{"$f":"changes_in_energy!AJ$26","v":0},{"$f":"changes_in_energy!AK$26","v":0},{"$f":"changes_in_energy!AL$26","v":0},{"$f":"changes_in_energy!AM$26","v":0},{"$f":"changes_in_energy!AN$26","v":0},{"$f":"changes_in_energy!AO$26","v":0},{"$f":"changes_in_energy!AP$26","v":0},{"$f":"changes_in_energy!AQ$26","v":0},{"$f":"changes_in_energy!AR$26","v":0},{"$f":"changes_in_energy!AS$26","v":0},{"$f":"changes_in_energy!AT$26","v":0},{"$f":"changes_in_energy!AU$26","v":0},{"$f":"changes_in_energy!AV$26","v":0},{"$f":"changes_in_energy!AW$26","v":0},{"$f":"changes_in_energy!AX$26","v":0},{"$f":"changes_in_energy!AY$26","v":0},{"$f":"changes_in_energy!AZ$26","v":0},{"$f":"changes_in_energy!BA$26","v":0},{"$f":"changes_in_energy!BB$26","v":0},{"$f":"changes_in_energy!BC$26","v":0},{"$f":"changes_in_energy!BD$26","v":0},{"$f":"changes_in_energy!BE$26","v":0},{"$f":"changes_in_energy!BF$26","v":0},{"$f":"changes_in_energy!BG$26","v":0},{"$f":"changes_in_energy!BH$26","v":0},{"$f":"changes_in_energy!BI$26","v":0},{"$f":"changes_in_energy!BJ$26","v":0},{"$f":"changes_in_energy!BK$26","v":0},{"$f":"changes_in_energy!BL$26","v":0},{"$f":"changes_in_energy!BM$26","v":0},{"$f":"changes_in_energy!BN$26","v":0},{"$f":"changes_in_energy!BO$26","v":0},{"$f":"changes_in_energy!BP$26","v":0},{"$f":"changes_in_energy!BQ$26","v":0},{"$f":"changes_in_energy!BR$26","v":0},{"$f":"changes_in_energy!BS$26","v":0},{"$f":"changes_in_energy!BT$26","v":0},{"$f":"changes_in_energy!BU$26","v":0},{"$f":"changes_in_energy!BV$26","v":0},{"$f":"changes_in_energy!BW$26","v":0},{"$f":"changes_in_energy!BX$26","v":0},{"$f":"changes_in_energy!BY$26","v":0},{"$f":"changes_in_energy!BZ$26","v":0},{"$f":"changes_in_energy!CA$26","v":0},{"$f":"changes_in_energy!CB$26","v":0},{"$f":"changes_in_energy!CC$26","v":0},{"$f":"changes_in_energy!CD$26","v":0},{"$f":"changes_in_energy!CE$26","v":0},{"$f":"changes_in_energy!CF$26","v":0},{"$f":"changes_in_energy!CG$26","v":0},{"$f":"changes_in_energy!CH$26","v":0},{"$f":"changes_in_energy!CI$26","v":0},{"$f":"changes_in_energy!CJ$26","v":0},{"$f":"changes_in_energy!CK$26","v":0},{"$f":"changes_in_energy!CL$26","v":0},{"$f":"changes_in_energy!CM$26","v":0},{"$f":"changes_in_energy!CN$26","v":0},{"$f":"changes_in_energy!CO$26","v":0},{"$f":"changes_in_energy!CP$26","v":0},{"$f":"changes_in_energy!CQ$26","v":0},{"$f":"changes_in_energy!CR$26","v":0},{"$f":"changes_in_energy!CS$26","v":0},{"$f":"changes_in_energy!CT$26","v":0},{"$f":"changes_in_energy!CU$26","v":0},{"$f":"changes_in_energy!CV$26","v":0},{"$f":"changes_in_energy!CW$26","v":0},{"$f":"changes_in_energy!CX$26","v":0},{"$f":"changes_in_energy!CY$26","v":0}]
["Primary rebound effect: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M29*1000000","v":0},{"$f":"changes_in_energy!N29*1000000","v":0},{"$f":"changes_in_energy!O29*1000000","v":0},{"$f":"changes_in_energy!P29*1000000","v":0},{"$f":"changes_in_energy!Q29*1000000","v":0},{"$f":"changes_in_energy!R29*1000000","v":0},{"$f":"changes_in_energy!S29*1000000","v":0},{"$f":"changes_in_energy!T29*1000000","v":0},{"$f":"changes_in_energy!U29*1000000","v":0},{"$f":"changes_in_energy!V29*1000000","v":0},{"$f":"changes_in_energy!W29*1000000","v":0},{"$f":"changes_in_energy!X29*1000000","v":0},{"$f":"changes_in_energy!Y29*1000000","v":0},{"$f":"changes_in_energy!Z29*1000000","v":0},{"$f":"changes_in_energy!AA29*1000000","v":0},{"$f":"changes_in_energy!AB29*1000000","v":0},{"$f":"changes_in_energy!AC29*1000000","v":0},{"$f":"changes_in_energy!AD29*1000000","v":0},{"$f":"changes_in_energy!AE29*1000000","v":0},{"$f":"changes_in_energy!AF29*1000000","v":0},{"$f":"changes_in_energy!AG29*1000000","v":0},{"$f":"changes_in_energy!AH29*1000000","v":0},{"$f":"changes_in_energy!AI29*1000000","v":0},{"$f":"changes_in_energy!AJ29*1000000","v":0},{"$f":"changes_in_energy!AK29*1000000","v":0},{"$f":"changes_in_energy!AL29*1000000","v":0},{"$f":"changes_in_energy!AM29*1000000","v":0},{"$f":"changes_in_energy!AN29*1000000","v":0},{"$f":"changes_in_energy!AO29*1000000","v":0},{"$f":"changes_in_energy!AP29*1000000","v":0},{"$f":"changes_in_energy!AQ29*1000000","v":0},{"$f":"changes_in_energy!AR29*1000000","v":0},{"$f":"changes_in_energy!AS29*1000000","v":0},{"$f":"changes_in_energy!AT29*1000000","v":0},{"$f":"changes_in_energy!AU29*1000000","v":0},{"$f":"changes_in_energy!AV29*1000000","v":0},{"$f":"changes_in_energy!AW29*1000000","v":0},{"$f":"changes_in_energy!AX29*1000000","v":0},{"$f":"changes_in_energy!AY29*1000000","v":0},{"$f":"changes_in_energy!AZ29*1000000","v":0},{"$f":"changes_in_energy!BA29*1000000","v":0},{"$f":"changes_in_energy!BB29*1000000","v":0},{"$f":"changes_in_energy!BC29*1000000","v":0},{"$f":"changes_in_energy!BD29*1000000","v":0},{"$f":"changes_in_energy!BE29*1000000","v":0},{"$f":"changes_in_energy!BF29*1000000","v":0},{"$f":"changes_in_energy!BG29*1000000","v":0},{"$f":"changes_in_energy!BH29*1000000","v":0},{"$f":"changes_in_energy!BI29*1000000","v":0},{"$f":"changes_in_energy!BJ29*1000000","v":0},{"$f":"changes_in_energy!BK29*1000000","v":0},{"$f":"changes_in_energy!BL29*1000000","v":0},{"$f":"changes_in_energy!BM29*1000000","v":0},{"$f":"changes_in_energy!BN29*1000000","v":0},{"$f":"changes_in_energy!BO29*1000000","v":0},{"$f":"changes_in_energy!BP29*1000000","v":0},{"$f":"changes_in_energy!BQ29*1000000","v":0},{"$f":"changes_in_energy!BR29*1000000","v":0},{"$f":"changes_in_energy!BS29*1000000","v":0},{"$f":"changes_in_energy!BT29*1000000","v":0},{"$f":"changes_in_energy!BU29*1000000","v":0},{"$f":"changes_in_energy!BV29*1000000","v":0},{"$f":"changes_in_energy!BW29*1000000","v":0},{"$f":"changes_in_energy!BX29*1000000","v":0},{"$f":"changes_in_energy!BY29*1000000","v":0},{"$f":"changes_in_energy!BZ29*1000000","v":0},{"$f":"changes_in_energy!CA29*1000000","v":0},{"$f":"changes_in_energy!CB29*1000000","v":0},{"$f":"changes_in_energy!CC29*1000000","v":0},{"$f":"changes_in_energy!CD29*1000000","v":0},{"$f":"changes_in_energy!CE29*1000000","v":0},{"$f":"changes_in_energy!CF29*1000000","v":0},{"$f":"changes_in_energy!CG29*1000000","v":0},{"$f":"changes_in_energy!CH29*1000000","v":0},{"$f":"changes_in_energy!CI29*1000000","v":0},{"$f":"changes_in_energy!CJ29*1000000","v":0},{"$f":"changes_in_energy!CK29*1000000","v":0},{"$f":"changes_in_energy!CL29*1000000","v":0},{"$f":"changes_in_energy!CM29*1000000","v":0},{"$f":"changes_in_energy!CN29*1000000","v":0},{"$f":"changes_in_energy!CO29*1000000","v":0},{"$f":"changes_in_energy!CP29*1000000","v":0},{"$f":"changes_in_energy!CQ29*1000000","v":0},{"$f":"changes_in_energy!CR29*1000000","v":0},{"$f":"changes_in_energy!CS29*1000000","v":0},{"$f":"changes_in_energy!CT29*1000000","v":0},{"$f":"changes_in_energy!CU29*1000000","v":0},{"$f":"changes_in_energy!CV29*1000000","v":0},{"$f":"changes_in_energy!CW29*1000000","v":0},{"$f":"changes_in_energy!CX29*1000000","v":0},{"$f":"changes_in_energy!CY29*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M31*M33)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA31*BA33)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in energy use: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M24*1000000","v":0},{"$f":"changes_in_energy!N24*1000000","v":0},{"$f":"changes_in_energy!O24*1000000","v":0},{"$f":"changes_in_energy!P24*1000000","v":0},{"$f":"changes_in_energy!Q24*1000000","v":0},{"$f":"changes_in_energy!R24*1000000","v":0},{"$f":"changes_in_energy!S24*1000000","v":0},{"$f":"changes_in_energy!T24*1000000","v":0},{"$f":"changes_in_energy!U24*1000000","v":0},{"$f":"changes_in_energy!V24*1000000","v":0},{"$f":"changes_in_energy!W24*1000000","v":0},{"$f":"changes_in_energy!X24*1000000","v":0},{"$f":"changes_in_energy!Y24*1000000","v":0},{"$f":"changes_in_energy!Z24*1000000","v":0},{"$f":"changes_in_energy!AA24*1000000","v":0},{"$f":"changes_in_energy!AB24*1000000","v":0},{"$f":"changes_in_energy!AC24*1000000","v":0},{"$f":"changes_in_energy!AD24*1000000","v":0},{"$f":"changes_in_energy!AE24*1000000","v":0},{"$f":"changes_in_energy!AF24*1000000","v":0},{"$f":"changes_in_energy!AG24*1000000","v":0},{"$f":"changes_in_energy!AH24*1000000","v":0},{"$f":"changes_in_energy!AI24*1000000","v":0},{"$f":"changes_in_energy!AJ24*1000000","v":0},{"$f":"changes_in_energy!AK24*1000000","v":0},{"$f":"changes_in_energy!AL24*1000000","v":0},{"$f":"changes_in_energy!AM24*1000000","v":0},{"$f":"changes_in_energy!AN24*1000000","v":0},{"$f":"changes_in_energy!AO24*1000000","v":0},{"$f":"changes_in_energy!AP24*1000000","v":0},{"$f":"changes_in_energy!AQ24*1000000","v":0},{"$f":"changes_in_energy!AR24*1000000","v":0},{"$f":"changes_in_energy!AS24*1000000","v":0},{"$f":"changes_in_energy!AT24*1000000","v":0},{"$f":"changes_in_energy!AU24*1000000","v":0},{"$f":"changes_in_energy!AV24*1000000","v":0},{"$f":"changes_in_energy!AW24*1000000","v":0},{"$f":"changes_in_energy!AX24*1000000","v":0},{"$f":"changes_in_energy!AY24*1000000","v":0},{"$f":"changes_in_energy!AZ24*1000000","v":0},{"$f":"changes_in_energy!BA24*1000000","v":0},{"$f":"changes_in_energy!BB24*1000000","v":0},{"$f":"changes_in_energy!BC24*1000000","v":0},{"$f":"changes_in_energy!BD24*1000000","v":0},{"$f":"changes_in_energy!BE24*1000000","v":0},{"$f":"changes_in_energy!BF24*1000000","v":0},{"$f":"changes_in_energy!BG24*1000000","v":0},{"$f":"changes_in_energy!BH24*1000000","v":0},{"$f":"changes_in_energy!BI24*1000000","v":0},{"$f":"changes_in_energy!BJ24*1000000","v":0},{"$f":"changes_in_energy!BK24*1000000","v":0},{"$f":"changes_in_energy!BL24*1000000","v":0},{"$f":"changes_in_energy!BM24*1000000","v":0},{"$f":"changes_in_energy!BN24*1000000","v":0},{"$f":"changes_in_energy!BO24*1000000","v":0},{"$f":"changes_in_energy!BP24*1000000","v":0},{"$f":"changes_in_energy!BQ24*1000000","v":0},{"$f":"changes_in_energy!BR24*1000000","v":0},{"$f":"changes_in_energy!BS24*1000000","v":0},{"$f":"changes_in_energy!BT24*1000000","v":0},{"$f":"changes_in_energy!BU24*1000000","v":0},{"$f":"changes_in_energy!BV24*1000000","v":0},{"$f":"changes_in_energy!BW24*1000000","v":0},{"$f":"changes_in_energy!BX24*1000000","v":0},{"$f":"changes_in_energy!BY24*1000000","v":0},{"$f":"changes_in_energy!BZ24*1000000","v":0},{"$f":"changes_in_energy!CA24*1000000","v":0},{"$f":"changes_in_energy!CB24*1000000","v":0},{"$f":"changes_in_energy!CC24*1000000","v":0},{"$f":"changes_in_energy!CD24*1000000","v":0},{"$f":"changes_in_energy!CE24*1000000","v":0},{"$f":"changes_in_energy!CF24*1000000","v":0},{"$f":"changes_in_energy!CG24*1000000","v":0},{"$f":"changes_in_energy!CH24*1000000","v":0},{"$f":"changes_in_energy!CI24*1000000","v":0},{"$f":"changes_in_energy!CJ24*1000000","v":0},{"$f":"changes_in_energy!CK24*1000000","v":0},{"$f":"changes_in_energy!CL24*1000000","v":0},{"$f":"changes_in_energy!CM24*1000000","v":0},{"$f":"changes_in_energy!CN24*1000000","v":0},{"$f":"changes_in_energy!CO24*1000000","v":0},{"$f":"changes_in_energy!CP24*1000000","v":0},{"$f":"changes_in_energy!CQ24*1000000","v":0},{"$f":"changes_in_energy!CR24*1000000","v":0},{"$f":"changes_in_energy!CS24*1000000","v":0},{"$f":"changes_in_energy!CT24*1000000","v":0},{"$f":"changes_in_energy!CU24*1000000","v":0},{"$f":"changes_in_energy!CV24*1000000","v":0},{"$f":"changes_in_energy!CW24*1000000","v":0},{"$f":"changes_in_energy!CX24*1000000","v":0},{"$f":"changes_in_energy!CY24*1000000","v":0}]
["Retail price: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M13,IF($O$1=\"Low\",energy_prices_low!M13,IF($O$1=\"High\",energy_prices_hi!M13)))","v":2.8216143086245462},{"$f":"IF($O$1=\"Central\",energy_prices!N13,IF($O$1=\"Low\",energy_prices_low!N13,IF($O$1=\"High\",energy_prices_hi!N13)))","v":3.2144377115247491},{"$f":"IF($O$1=\"Central\",energy_prices!O13,IF($O$1=\"Low\",energy_prices_low!O13,IF($O$1=\"High\",energy_prices_hi!O13)))","v":3.7104846181191795},{"$f":"IF($O$1=\"Central\",energy_prices!P13,IF($O$1=\"Low\",energy_prices_low!P13,IF($O$1=\"High\",energy_prices_hi!P13)))","v":4.0323642414325107},{"$f":"IF($O$1=\"Central\",energy_prices!Q13,IF($O$1=\"Low\",energy_prices_low!Q13,IF($O$1=\"High\",energy_prices_hi!Q13)))","v":3.9367615975182932},{"$f":"IF($O$1=\"Central\",energy_prices!R13,IF($O$1=\"Low\",energy_prices_low!R13,IF($O$1=\"High\",energy_prices_hi!R13)))","v":3.5383838653341635},{"$f":"IF($O$1=\"Central\",energy_prices!S13,IF($O$1=\"Low\",energy_prices_low!S13,IF($O$1=\"High\",energy_prices_hi!S13)))","v":3.0570638438899009},{"$f":"IF($O$1=\"Central\",energy_prices!T13,IF($O$1=\"Low\",energy_prices_low!T13,IF($O$1=\"High\",energy_prices_hi!T13)))","v":2.8808107037936237},{"$f":"IF($O$1=\"Central\",energy_prices!U13,IF($O$1=\"Low\",energy_prices_low!U13,IF($O$1=\"High\",energy_prices_hi!U13)))","v":3.1733744765259218},{"$f":"IF($O$1=\"Central\",energy_prices!V13,IF($O$1=\"Low\",energy_prices_low!V13,IF($O$1=\"High\",energy_prices_hi!V13)))","v":2.9647226370788355},{"$f":"IF($O$1=\"Central\",energy_prices!W13,IF($O$1=\"Low\",energy_prices_low!W13,IF($O$1=\"High\",energy_prices_hi!W13)))","v":2.6578648102105551},{"$f":"IF($O$1=\"Central\",energy_prices!X13,IF($O$1=\"Low\",energy_prices_low!X13,IF($O$1=\"High\",energy_prices_hi!X13)))","v":3.4359518416523209},{"$f":"IF($O$1=\"Central\",energy_prices!Y13,IF($O$1=\"Low\",energy_prices_low!Y13,IF($O$1=\"High\",energy_prices_hi!Y13)))","v":5.0808798400720399},{"$f":"IF($O$1=\"Central\",energy_prices!Z13,IF($O$1=\"Low\",energy_prices_low!Z13,IF($O$1=\"High\",energy_prices_hi!Z13)))","v":5.0583196778132358},{"$f":"IF($O$1=\"Central\",energy_prices!AA13,IF($O$1=\"Low\",energy_prices_low!AA13,IF($O$1=\"High\",energy_prices_hi!AA13)))","v":5.5207551994882031},{"$f":"IF($O$1=\"Central\",energy_prices!AB13,IF($O$1=\"Low\",energy_prices_low!AB13,IF($O$1=\"High\",energy_prices_hi!AB13)))","v":4.8449488339650157},{"$f":"IF($O$1=\"Central\",energy_prices!AC13,IF($O$1=\"Low\",energy_prices_low!AC13,IF($O$1=\"High\",energy_prices_hi!AC13)))","v":5.0204041188291413},{"$f":"IF($O$1=\"Central\",energy_prices!AD13,IF($O$1=\"Low\",energy_prices_low!AD13,IF($O$1=\"High\",energy_prices_hi!AD13)))","v":4.7001827568401024},{"$f":"IF($O$1=\"Central\",energy_prices!AE13,IF($O$1=\"Low\",energy_prices_low!AE13,IF($O$1=\"High\",energy_prices_hi!AE13)))","v":4.3770390851190966},{"$f":"IF($O$1=\"Central\",energy_prices!AF13,IF($O$1=\"Low\",energy_prices_low!AF13,IF($O$1=\"High\",energy_prices_hi!AF13)))","v":4.0555892512363192},{"$f":"IF($O$1=\"Central\",energy_prices!AG13,IF($O$1=\"Low\",energy_prices_low!AG13,IF($O$1=\"High\",energy_prices_hi!AG13)))","v":3.6952736924282652},{"$f":"IF($O$1=\"Central\",energy_prices!AH13,IF($O$1=\"Low\",energy_prices_low!AH13,IF($O$1=\"High\",energy_prices_hi!AH13)))","v":3.700280443045473},{"$f":"IF($O$1=\"Central\",energy_prices!AI13,IF($O$1=\"Low\",energy_prices_low!AI13,IF($O$1=\"High\",energy_prices_hi!AI13)))","v":3.7054011925017716},{"$f":"IF($O$1=\"Central\",energy_prices!AJ13,IF($O$1=\"Low\",energy_prices_low!AJ13,IF($O$1=\"High\",energy_prices_hi!AJ13)))","v":3.7105116587932585},{"$f":"IF($O$1=\"Central\",energy_prices!AK13,IF($O$1=\"Low\",energy_prices_low!AK13,IF($O$1=\"High\",energy_prices_hi!AK13)))","v":3.7156351186291237},{"$f":"IF($O$1=\"Central\",energy_prices!AL13,IF($O$1=\"Low\",energy_prices_low!AL13,IF($O$1=\"High\",energy_prices_hi!AL13)))","v":3.7207320328585967},{"$f":"IF($O$1=\"Central\",energy_prices!AM13,IF($O$1=\"Low\",energy_prices_low!AM13,IF($O$1=\"High\",energy_prices_hi!AM13)))","v":3.7258662226559109},{"$f":"IF($O$1=\"Central\",energy_prices!AN13,IF($O$1=\"Low\",energy_prices_low!AN13,IF($O$1=\"High\",energy_prices_hi!AN13)))","v":3.7310240271773232},{"$f":"IF($O$1=\"Central\",energy_prices!AO13,IF($O$1=\"Low\",energy_prices_low!AO13,IF($O$1=\"High\",energy_prices_hi!AO13)))","v":3.7362648804489798},{"$f":"IF($O$1=\"Central\",energy_prices!AP13,IF($O$1=\"Low\",energy_prices_low!AP13,IF($O$1=\"High\",energy_prices_hi!AP13)))","v":3.7415691895912722},{"$f":"IF($O$1=\"Central\",energy_prices!AQ13,IF($O$1=\"Low\",energy_prices_low!AQ13,IF($O$1=\"High\",energy_prices_hi!AQ13)))","v":3.7469225187490363},{"$f":"IF($O$1=\"Central\",energy_prices!AR13,IF($O$1=\"Low\",energy_prices_low!AR13,IF($O$1=\"High\",energy_prices_hi!AR13)))","v":3.7526095416859113},{"$f":"IF($O$1=\"Central\",energy_prices!AS13,IF($O$1=\"Low\",energy_prices_low!AS13,IF($O$1=\"High\",energy_prices_hi!AS13)))","v":3.7583443072729397},{"$f":"IF($O$1=\"Central\",energy_prices!AT13,IF($O$1=\"Low\",energy_prices_low!AT13,IF($O$1=\"High\",energy_prices_hi!AT13)))","v":3.7641269956747432},{"$f":"IF($O$1=\"Central\",energy_prices!AU13,IF($O$1=\"Low\",energy_prices_low!AU13,IF($O$1=\"High\",energy_prices_hi!AU13)))","v":3.7699577905645469},{"$f":"IF($O$1=\"Central\",energy_prices!AV13,IF($O$1=\"Low\",energy_prices_low!AV13,IF($O$1=\"High\",energy_prices_hi!AV13)))","v":3.7758368791118251},{"$f":"IF($O$1=\"Central\",energy_prices!AW13,IF($O$1=\"Low\",energy_prices_low!AW13,IF($O$1=\"High\",energy_prices_hi!AW13)))","v":3.7817644519704356},{"$f":"IF($O$1=\"Central\",energy_prices!AX13,IF($O$1=\"Low\",energy_prices_low!AX13,IF($O$1=\"High\",energy_prices_hi!AX13)))","v":3.7877407032672488},{"$f":"IF($O$1=\"Central\",energy_prices!AY13,IF($O$1=\"Low\",energy_prices_low!AY13,IF($O$1=\"High\",energy_prices_hi!AY13)))","v":3.7937658305912403},{"$f":"IF($O$1=\"Central\",energy_prices!AZ13,IF($O$1=\"Low\",energy_prices_low!AZ13,IF($O$1=\"High\",energy_prices_hi!AZ13)))","v":3.7998400349830668},{"$f":"IF($O$1=\"Central\",energy_prices!BA13,IF($O$1=\"Low\",energy_prices_low!BA13,IF($O$1=\"High\",energy_prices_hi!BA13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BB13,IF($O$1=\"Low\",energy_prices_low!BB13,IF($O$1=\"High\",energy_prices_hi!BB13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BC13,IF($O$1=\"Low\",energy_prices_low!BC13,IF($O$1=\"High\",energy_prices_hi!BC13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BD13,IF($O$1=\"Low\",energy_prices_low!BD13,IF($O$1=\"High\",energy_prices_hi!BD13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BE13,IF($O$1=\"Low\",energy_prices_low!BE13,IF($O$1=\"High\",energy_prices_hi!BE13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BF13,IF($O$1=\"Low\",energy_prices_low!BF13,IF($O$1=\"High\",energy_prices_hi!BF13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BG13,IF($O$1=\"Low\",energy_prices_low!BG13,IF($O$1=\"High\",energy_prices_hi!BG13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BH13,IF($O$1=\"Low\",energy_prices_low!BH13,IF($O$1=\"High\",energy_prices_hi!BH13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BI13,IF($O$1=\"Low\",energy_prices_low!BI13,IF($O$1=\"High\",energy_prices_hi!BI13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BJ13,IF($O$1=\"Low\",energy_prices_low!BJ13,IF($O$1=\"High\",energy_prices_hi!BJ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BK13,IF($O$1=\"Low\",energy_prices_low!BK13,IF($O$1=\"High\",energy_prices_hi!BK13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BL13,IF($O$1=\"Low\",energy_prices_low!BL13,IF($O$1=\"High\",energy_prices_hi!BL13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BM13,IF($O$1=\"Low\",energy_prices_low!BM13,IF($O$1=\"High\",energy_prices_hi!BM13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BN13,IF($O$1=\"Low\",energy_prices_low!BN13,IF($O$1=\"High\",energy_prices_hi!BN13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BO13,IF($O$1=\"Low\",energy_prices_low!BO13,IF($O$1=\"High\",energy_prices_hi!BO13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BP13,IF($O$1=\"Low\",energy_prices_low!BP13,IF($O$1=\"High\",energy_prices_hi!BP13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BQ13,IF($O$1=\"Low\",energy_prices_low!BQ13,IF($O$1=\"High\",energy_prices_hi!BQ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BR13,IF($O$1=\"Low\",energy_prices_low!BR13,IF($O$1=\"High\",energy_prices_hi!BR13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BS13,IF($O$1=\"Low\",energy_prices_low!BS13,IF($O$1=\"High\",energy_prices_hi!BS13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BT13,IF($O$1=\"Low\",energy_prices_low!BT13,IF($O$1=\"High\",energy_prices_hi!BT13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BU13,IF($O$1=\"Low\",energy_prices_low!BU13,IF($O$1=\"High\",energy_prices_hi!BU13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BV13,IF($O$1=\"Low\",energy_prices_low!BV13,IF($O$1=\"High\",energy_prices_hi!BV13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BW13,IF($O$1=\"Low\",energy_prices_low!BW13,IF($O$1=\"High\",energy_prices_hi!BW13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BX13,IF($O$1=\"Low\",energy_prices_low!BX13,IF($O$1=\"High\",energy_prices_hi!BX13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BY13,IF($O$1=\"Low\",energy_prices_low!BY13,IF($O$1=\"High\",energy_prices_hi!BY13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BZ13,IF($O$1=\"Low\",energy_prices_low!BZ13,IF($O$1=\"High\",energy_prices_hi!BZ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CA13,IF($O$1=\"Low\",energy_prices_low!CA13,IF($O$1=\"High\",energy_prices_hi!CA13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CB13,IF($O$1=\"Low\",energy_prices_low!CB13,IF($O$1=\"High\",energy_prices_hi!CB13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CC13,IF($O$1=\"Low\",energy_prices_low!CC13,IF($O$1=\"High\",energy_prices_hi!CC13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CD13,IF($O$1=\"Low\",energy_prices_low!CD13,IF($O$1=\"High\",energy_prices_hi!CD13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CE13,IF($O$1=\"Low\",energy_prices_low!CE13,IF($O$1=\"High\",energy_prices_hi!CE13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CF13,IF($O$1=\"Low\",energy_prices_low!CF13,IF($O$1=\"High\",energy_prices_hi!CF13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CG13,IF($O$1=\"Low\",energy_prices_low!CG13,IF($O$1=\"High\",energy_prices_hi!CG13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CH13,IF($O$1=\"Low\",energy_prices_low!CH13,IF($O$1=\"High\",energy_prices_hi!CH13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CI13,IF($O$1=\"Low\",energy_prices_low!CI13,IF($O$1=\"High\",energy_prices_hi!CI13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CJ13,IF($O$1=\"Low\",energy_prices_low!CJ13,IF($O$1=\"High\",energy_prices_hi!CJ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CK13,IF($O$1=\"Low\",energy_prices_low!CK13,IF($O$1=\"High\",energy_prices_hi!CK13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CL13,IF($O$1=\"Low\",energy_prices_low!CL13,IF($O$1=\"High\",energy_prices_hi!CL13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CM13,IF($O$1=\"Low\",energy_prices_low!CM13,IF($O$1=\"High\",energy_prices_hi!CM13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CN13,IF($O$1=\"Low\",energy_prices_low!CN13,IF($O$1=\"High\",energy_prices_hi!CN13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CO13,IF($O$1=\"Low\",energy_prices_low!CO13,IF($O$1=\"High\",energy_prices_hi!CO13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CP13,IF($O$1=\"Low\",energy_prices_low!CP13,IF($O$1=\"High\",energy_prices_hi!CP13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CQ13,IF($O$1=\"Low\",energy_prices_low!CQ13,IF($O$1=\"High\",energy_prices_hi!CQ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CR13,IF($O$1=\"Low\",energy_prices_low!CR13,IF($O$1=\"High\",energy_prices_hi!CR13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CS13,IF($O$1=\"Low\",energy_prices_low!CS13,IF($O$1=\"High\",energy_prices_hi!CS13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CT13,IF($O$1=\"Low\",energy_prices_low!CT13,IF($O$1=\"High\",energy_prices_hi!CT13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CU13,IF($O$1=\"Low\",energy_prices_low!CU13,IF($O$1=\"High\",energy_prices_hi!CU13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CV13,IF($O$1=\"Low\",energy_prices_low!CV13,IF($O$1=\"High\",energy_prices_hi!CV13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CW13,IF($O$1=\"Low\",energy_prices_low!CW13,IF($O$1=\"High\",energy_prices_hi!CW13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CX13,IF($O$1=\"Low\",energy_prices_low!CX13,IF($O$1=\"High\",energy_prices_hi!CX13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CY13,IF($O$1=\"Low\",energy_prices_low!CY13,IF($O$1=\"High\",energy_prices_hi!CY13)))","v":3.8059635209251033}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M27","v":0},{"$f":"changes_in_energy!N27","v":0},{"$f":"changes_in_energy!O27","v":0},{"$f":"changes_in_energy!P27","v":0},{"$f":"changes_in_energy!Q27","v":0},{"$f":"changes_in_energy!R27","v":0},{"$f":"changes_in_energy!S27","v":0},{"$f":"changes_in_energy!T27","v":0},{"$f":"changes_in_energy!U27","v":0},{"$f":"changes_in_energy!V27","v":0},{"$f":"changes_in_energy!W27","v":0},{"$f":"changes_in_energy!X27","v":0},{"$f":"changes_in_energy!Y27","v":0},{"$f":"changes_in_energy!Z27","v":0},{"$f":"changes_in_energy!AA27","v":0},{"$f":"changes_in_energy!AB27","v":0},{"$f":"changes_in_energy!AC27","v":0},{"$f":"changes_in_energy!AD27","v":0},{"$f":"changes_in_energy!AE27","v":0},{"$f":"changes_in_energy!AF27","v":0},{"$f":"changes_in_energy!AG27","v":0},{"$f":"changes_in_energy!AH27","v":0},{"$f":"changes_in_energy!AI27","v":0},{"$f":"changes_in_energy!AJ27","v":0},{"$f":"changes_in_energy!AK27","v":0},{"$f":"changes_in_energy!AL27","v":0},{"$f":"changes_in_energy!AM27","v":0},{"$f":"changes_in_energy!AN27","v":0},{"$f":"changes_in_energy!AO27","v":0},{"$f":"changes_in_energy!AP27","v":0},{"$f":"changes_in_energy!AQ27","v":0},{"$f":"changes_in_energy!AR27","v":0},{"$f":"changes_in_energy!AS27","v":0},{"$f":"changes_in_energy!AT27","v":0},{"$f":"changes_in_energy!AU27","v":0},{"$f":"changes_in_energy!AV27","v":0},{"$f":"changes_in_energy!AW27","v":0},{"$f":"changes_in_energy!AX27","v":0},{"$f":"changes_in_energy!AY27","v":0},{"$f":"changes_in_energy!AZ27","v":0},{"$f":"changes_in_energy!BA27","v":0},{"$f":"changes_in_energy!BB27","v":0},{"$f":"changes_in_energy!BC27","v":0},{"$f":"changes_in_energy!BD27","v":0},{"$f":"changes_in_energy!BE27","v":0},{"$f":"changes_in_energy!BF27","v":0},{"$f":"changes_in_energy!BG27","v":0},{"$f":"changes_in_energy!BH27","v":0},{"$f":"changes_in_energy!BI27","v":0},{"$f":"changes_in_energy!BJ27","v":0},{"$f":"changes_in_energy!BK27","v":0},{"$f":"changes_in_energy!BL27","v":0},{"$f":"changes_in_energy!BM27","v":0},{"$f":"changes_in_energy!BN27","v":0},{"$f":"changes_in_energy!BO27","v":0},{"$f":"changes_in_energy!BP27","v":0},{"$f":"changes_in_energy!BQ27","v":0},{"$f":"changes_in_energy!BR27","v":0},{"$f":"changes_in_energy!BS27","v":0},{"$f":"changes_in_energy!BT27","v":0},{"$f":"changes_in_energy!BU27","v":0},{"$f":"changes_in_energy!BV27","v":0},{"$f":"changes_in_energy!BW27","v":0},{"$f":"changes_in_energy!BX27","v":0},{"$f":"changes_in_energy!BY27","v":0},{"$f":"changes_in_energy!BZ27","v":0},{"$f":"changes_in_energy!CA27","v":0},{"$f":"changes_in_energy!CB27","v":0},{"$f":"changes_in_energy!CC27","v":0},{"$f":"changes_in_energy!CD27","v":0},{"$f":"changes_in_energy!CE27","v":0},{"$f":"changes_in_energy!CF27","v":0},{"$f":"changes_in_energy!CG27","v":0},{"$f":"changes_in_energy!CH27","v":0},{"$f":"changes_in_energy!CI27","v":0},{"$f":"changes_in_energy!CJ27","v":0},{"$f":"changes_in_energy!CK27","v":0},{"$f":"changes_in_energy!CL27","v":0},{"$f":"changes_in_energy!CM27","v":0},{"$f":"changes_in_energy!CN27","v":0},{"$f":"changes_in_energy!CO27","v":0},{"$f":"changes_in_energy!CP27","v":0},{"$f":"changes_in_energy!CQ27","v":0},{"$f":"changes_in_energy!CR27","v":0},{"$f":"changes_in_energy!CS27","v":0},{"$f":"changes_in_energy!CT27","v":0},{"$f":"changes_in_energy!CU27","v":0},{"$f":"changes_in_energy!CV27","v":0},{"$f":"changes_in_energy!CW27","v":0},{"$f":"changes_in_energy!CX27","v":0},{"$f":"changes_in_energy!CY27","v":0}]
["Primary rebound effect: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M30*1000000","v":0},{"$f":"changes_in_energy!N30*1000000","v":0},{"$f":"changes_in_energy!O30*1000000","v":0},{"$f":"changes_in_energy!P30*1000000","v":0},{"$f":"changes_in_energy!Q30*1000000","v":0},{"$f":"changes_in_energy!R30*1000000","v":0},{"$f":"changes_in_energy!S30*1000000","v":0},{"$f":"changes_in_energy!T30*1000000","v":0},{"$f":"changes_in_energy!U30*1000000","v":0},{"$f":"changes_in_energy!V30*1000000","v":0},{"$f":"changes_in_energy!W30*1000000","v":0},{"$f":"changes_in_energy!X30*1000000","v":0},{"$f":"changes_in_energy!Y30*1000000","v":0},{"$f":"changes_in_energy!Z30*1000000","v":0},{"$f":"changes_in_energy!AA30*1000000","v":0},{"$f":"changes_in_energy!AB30*1000000","v":0},{"$f":"changes_in_energy!AC30*1000000","v":0},{"$f":"changes_in_energy!AD30*1000000","v":0},{"$f":"changes_in_energy!AE30*1000000","v":0},{"$f":"changes_in_energy!AF30*1000000","v":0},{"$f":"changes_in_energy!AG30*1000000","v":0},{"$f":"changes_in_energy!AH30*1000000","v":0},{"$f":"changes_in_energy!AI30*1000000","v":0},{"$f":"changes_in_energy!AJ30*1000000","v":0},{"$f":"changes_in_energy!AK30*1000000","v":0},{"$f":"changes_in_energy!AL30*1000000","v":0},{"$f":"changes_in_energy!AM30*1000000","v":0},{"$f":"changes_in_energy!AN30*1000000","v":0},{"$f":"changes_in_energy!AO30*1000000","v":0},{"$f":"changes_in_energy!AP30*1000000","v":0},{"$f":"changes_in_energy!AQ30*1000000","v":0},{"$f":"changes_in_energy!AR30*1000000","v":0},{"$f":"changes_in_energy!AS30*1000000","v":0},{"$f":"changes_in_energy!AT30*1000000","v":0},{"$f":"changes_in_energy!AU30*1000000","v":0},{"$f":"changes_in_energy!AV30*1000000","v":0},{"$f":"changes_in_energy!AW30*1000000","v":0},{"$f":"changes_in_energy!AX30*1000000","v":0},{"$f":"changes_in_energy!AY30*1000000","v":0},{"$f":"changes_in_energy!AZ30*1000000","v":0},{"$f":"changes_in_energy!BA30*1000000","v":0},{"$f":"changes_in_energy!BB30*1000000","v":0},{"$f":"changes_in_energy!BC30*1000000","v":0},{"$f":"changes_in_energy!BD30*1000000","v":0},{"$f":"changes_in_energy!BE30*1000000","v":0},{"$f":"changes_in_energy!BF30*1000000","v":0},{"$f":"changes_in_energy!BG30*1000000","v":0},{"$f":"changes_in_energy!BH30*1000000","v":0},{"$f":"changes_in_energy!BI30*1000000","v":0},{"$f":"changes_in_energy!BJ30*1000000","v":0},{"$f":"changes_in_energy!BK30*1000000","v":0},{"$f":"changes_in_energy!BL30*1000000","v":0},{"$f":"changes_in_energy!BM30*1000000","v":0},{"$f":"changes_in_energy!BN30*1000000","v":0},{"$f":"changes_in_energy!BO30*1000000","v":0},{"$f":"changes_in_energy!BP30*1000000","v":0},{"$f":"changes_in_energy!BQ30*1000000","v":0},{"$f":"changes_in_energy!BR30*1000000","v":0},{"$f":"changes_in_energy!BS30*1000000","v":0},{"$f":"changes_in_energy!BT30*1000000","v":0},{"$f":"changes_in_energy!BU30*1000000","v":0},{"$f":"changes_in_energy!BV30*1000000","v":0},{"$f":"changes_in_energy!BW30*1000000","v":0},{"$f":"changes_in_energy!BX30*1000000","v":0},{"$f":"changes_in_energy!BY30*1000000","v":0},{"$f":"changes_in_energy!BZ30*1000000","v":0},{"$f":"changes_in_energy!CA30*1000000","v":0},{"$f":"changes_in_energy!CB30*1000000","v":0},{"$f":"changes_in_energy!CC30*1000000","v":0},{"$f":"changes_in_energy!CD30*1000000","v":0},{"$f":"changes_in_energy!CE30*1000000","v":0},{"$f":"changes_in_energy!CF30*1000000","v":0},{"$f":"changes_in_energy!CG30*1000000","v":0},{"$f":"changes_in_energy!CH30*1000000","v":0},{"$f":"changes_in_energy!CI30*1000000","v":0},{"$f":"changes_in_energy!CJ30*1000000","v":0},{"$f":"changes_in_energy!CK30*1000000","v":0},{"$f":"changes_in_energy!CL30*1000000","v":0},{"$f":"changes_in_energy!CM30*1000000","v":0},{"$f":"changes_in_energy!CN30*1000000","v":0},{"$f":"changes_in_energy!CO30*1000000","v":0},{"$f":"changes_in_energy!CP30*1000000","v":0},{"$f":"changes_in_energy!CQ30*1000000","v":0},{"$f":"changes_in_energy!CR30*1000000","v":0},{"$f":"changes_in_energy!CS30*1000000","v":0},{"$f":"changes_in_energy!CT30*1000000","v":0},{"$f":"changes_in_energy!CU30*1000000","v":0},{"$f":"changes_in_energy!CV30*1000000","v":0},{"$f":"changes_in_energy!CW30*1000000","v":0},{"$f":"changes_in_energy!CX30*1000000","v":0},{"$f":"changes_in_energy!CY30*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M37*M39)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA37*BA39)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in energy use: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M25*1000000","v":0},{"$f":"changes_in_energy!N25*1000000","v":0},{"$f":"changes_in_energy!O25*1000000","v":0},{"$f":"changes_in_energy!P25*1000000","v":0},{"$f":"changes_in_energy!Q25*1000000","v":0},{"$f":"changes_in_energy!R25*1000000","v":0},{"$f":"changes_in_energy!S25*1000000","v":0},{"$f":"changes_in_energy!T25*1000000","v":0},{"$f":"changes_in_energy!U25*1000000","v":0},{"$f":"changes_in_energy!V25*1000000","v":0},{"$f":"changes_in_energy!W25*1000000","v":0},{"$f":"changes_in_energy!X25*1000000","v":0},{"$f":"changes_in_energy!Y25*1000000","v":0},{"$f":"changes_in_energy!Z25*1000000","v":0},{"$f":"changes_in_energy!AA25*1000000","v":0},{"$f":"changes_in_energy!AB25*1000000","v":0},{"$f":"changes_in_energy!AC25*1000000","v":0},{"$f":"changes_in_energy!AD25*1000000","v":0},{"$f":"changes_in_energy!AE25*1000000","v":0},{"$f":"changes_in_energy!AF25*1000000","v":0},{"$f":"changes_in_energy!AG25*1000000","v":0},{"$f":"changes_in_energy!AH25*1000000","v":0},{"$f":"changes_in_energy!AI25*1000000","v":0},{"$f":"changes_in_energy!AJ25*1000000","v":0},{"$f":"changes_in_energy!AK25*1000000","v":0},{"$f":"changes_in_energy!AL25*1000000","v":0},{"$f":"changes_in_energy!AM25*1000000","v":0},{"$f":"changes_in_energy!AN25*1000000","v":0},{"$f":"changes_in_energy!AO25*1000000","v":0},{"$f":"changes_in_energy!AP25*1000000","v":0},{"$f":"changes_in_energy!AQ25*1000000","v":0},{"$f":"changes_in_energy!AR25*1000000","v":0},{"$f":"changes_in_energy!AS25*1000000","v":0},{"$f":"changes_in_energy!AT25*1000000","v":0},{"$f":"changes_in_energy!AU25*1000000","v":0},{"$f":"changes_in_energy!AV25*1000000","v":0},{"$f":"changes_in_energy!AW25*1000000","v":0},{"$f":"changes_in_energy!AX25*1000000","v":0},{"$f":"changes_in_energy!AY25*1000000","v":0},{"$f":"changes_in_energy!AZ25*1000000","v":0},{"$f":"changes_in_energy!BA25*1000000","v":0},{"$f":"changes_in_energy!BB25*1000000","v":0},{"$f":"changes_in_energy!BC25*1000000","v":0},{"$f":"changes_in_energy!BD25*1000000","v":0},{"$f":"changes_in_energy!BE25*1000000","v":0},{"$f":"changes_in_energy!BF25*1000000","v":0},{"$f":"changes_in_energy!BG25*1000000","v":0},{"$f":"changes_in_energy!BH25*1000000","v":0},{"$f":"changes_in_energy!BI25*1000000","v":0},{"$f":"changes_in_energy!BJ25*1000000","v":0},{"$f":"changes_in_energy!BK25*1000000","v":0},{"$f":"changes_in_energy!BL25*1000000","v":0},{"$f":"changes_in_energy!BM25*1000000","v":0},{"$f":"changes_in_energy!BN25*1000000","v":0},{"$f":"changes_in_energy!BO25*1000000","v":0},{"$f":"changes_in_energy!BP25*1000000","v":0},{"$f":"changes_in_energy!BQ25*1000000","v":0},{"$f":"changes_in_energy!BR25*1000000","v":0},{"$f":"changes_in_energy!BS25*1000000","v":0},{"$f":"changes_in_energy!BT25*1000000","v":0},{"$f":"changes_in_energy!BU25*1000000","v":0},{"$f":"changes_in_energy!BV25*1000000","v":0},{"$f":"changes_in_energy!BW25*1000000","v":0},{"$f":"changes_in_energy!BX25*1000000","v":0},{"$f":"changes_in_energy!BY25*1000000","v":0},{"$f":"changes_in_energy!BZ25*1000000","v":0},{"$f":"changes_in_energy!CA25*1000000","v":0},{"$f":"changes_in_energy!CB25*1000000","v":0},{"$f":"changes_in_energy!CC25*1000000","v":0},{"$f":"changes_in_energy!CD25*1000000","v":0},{"$f":"changes_in_energy!CE25*1000000","v":0},{"$f":"changes_in_energy!CF25*1000000","v":0},{"$f":"changes_in_energy!CG25*1000000","v":0},{"$f":"changes_in_energy!CH25*1000000","v":0},{"$f":"changes_in_energy!CI25*1000000","v":0},{"$f":"changes_in_energy!CJ25*1000000","v":0},{"$f":"changes_in_energy!CK25*1000000","v":0},{"$f":"changes_in_energy!CL25*1000000","v":0},{"$f":"changes_in_energy!CM25*1000000","v":0},{"$f":"changes_in_energy!CN25*1000000","v":0},{"$f":"changes_in_energy!CO25*1000000","v":0},{"$f":"changes_in_energy!CP25*1000000","v":0},{"$f":"changes_in_energy!CQ25*1000000","v":0},{"$f":"changes_in_energy!CR25*1000000","v":0},{"$f":"changes_in_energy!CS25*1000000","v":0},{"$f":"changes_in_energy!CT25*1000000","v":0},{"$f":"changes_in_energy!CU25*1000000","v":0},{"$f":"changes_in_energy!CV25*1000000","v":0},{"$f":"changes_in_energy!CW25*1000000","v":0},{"$f":"changes_in_energy!CX25*1000000","v":0},{"$f":"changes_in_energy!CY25*1000000","v":0}]
["Retail price: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M14,IF($O$1=\"Low\",energy_prices_low!M14,IF($O$1=\"High\",energy_prices_hi!M14)))","v":2.1201405009168202},{"$f":"IF($O$1=\"Central\",energy_prices!N14,IF($O$1=\"Low\",energy_prices_low!N14,IF($O$1=\"High\",energy_prices_hi!N14)))","v":2.6769434159398249},{"$f":"IF($O$1=\"Central\",energy_prices!O14,IF($O$1=\"Low\",energy_prices_low!O14,IF($O$1=\"High\",energy_prices_hi!O14)))","v":2.7725399158061856},{"$f":"IF($O$1=\"Central\",energy_prices!P14,IF($O$1=\"Low\",energy_prices_low!P14,IF($O$1=\"High\",energy_prices_hi!P14)))","v":2.9052391604477301},{"$f":"IF($O$1=\"Central\",energy_prices!Q14,IF($O$1=\"Low\",energy_prices_low!Q14,IF($O$1=\"High\",energy_prices_hi!Q14)))","v":2.5945669944992544},{"$f":"IF($O$1=\"Central\",energy_prices!R14,IF($O$1=\"Low\",energy_prices_low!R14,IF($O$1=\"High\",energy_prices_hi!R14)))","v":2.2336823688033474},{"$f":"IF($O$1=\"Central\",energy_prices!S14,IF($O$1=\"Low\",energy_prices_low!S14,IF($O$1=\"High\",energy_prices_hi!S14)))","v":1.757987530022882},{"$f":"IF($O$1=\"Central\",energy_prices!T14,IF($O$1=\"Low\",energy_prices_low!T14,IF($O$1=\"High\",energy_prices_hi!T14)))","v":1.8293021249124315},{"$f":"IF($O$1=\"Central\",energy_prices!U14,IF($O$1=\"Low\",energy_prices_low!U14,IF($O$1=\"High\",energy_prices_hi!U14)))","v":2.1993532502032043},{"$f":"IF($O$1=\"Central\",energy_prices!V14,IF($O$1=\"Low\",energy_prices_low!V14,IF($O$1=\"High\",energy_prices_hi!V14)))","v":1.9523381866301865},{"$f":"IF($O$1=\"Central\",energy_prices!W14,IF($O$1=\"Low\",energy_prices_low!W14,IF($O$1=\"High\",energy_prices_hi!W14)))","v":1.6751887271436754},{"$f":"IF($O$1=\"Central\",energy_prices!X14,IF($O$1=\"Low\",energy_prices_low!X14,IF($O$1=\"High\",energy_prices_hi!X14)))","v":2.8410972224217961},{"$f":"IF($O$1=\"Central\",energy_prices!Y14,IF($O$1=\"Low\",energy_prices_low!Y14,IF($O$1=\"High\",energy_prices_hi!Y14)))","v":5.3045840689945933},{"$f":"IF($O$1=\"Central\",energy_prices!Z14,IF($O$1=\"Low\",energy_prices_low!Z14,IF($O$1=\"High\",energy_prices_hi!Z14)))","v":4.2553942817069039},{"$f":"IF($O$1=\"Central\",energy_prices!AA14,IF($O$1=\"Low\",energy_prices_low!AA14,IF($O$1=\"High\",energy_prices_hi!AA14)))","v":4.6894527241056041},{"$f":"IF($O$1=\"Central\",energy_prices!AB14,IF($O$1=\"Low\",energy_prices_low!AB14,IF($O$1=\"High\",energy_prices_hi!AB14)))","v":3.9868394950245092},{"$f":"IF($O$1=\"Central\",energy_prices!AC14,IF($O$1=\"Low\",energy_prices_low!AC14,IF($O$1=\"High\",energy_prices_hi!AC14)))","v":4.1622336374463522},{"$f":"IF($O$1=\"Central\",energy_prices!AD14,IF($O$1=\"Low\",energy_prices_low!AD14,IF($O$1=\"High\",energy_prices_hi!AD14)))","v":3.8409687709626534},{"$f":"IF($O$1=\"Central\",energy_prices!AE14,IF($O$1=\"Low\",energy_prices_low!AE14,IF($O$1=\"High\",energy_prices_hi!AE14)))","v":3.5190867320556665},{"$f":"IF($O$1=\"Central\",energy_prices!AF14,IF($O$1=\"Low\",energy_prices_low!AF14,IF($O$1=\"High\",energy_prices_hi!AF14)))","v":3.1973717741761107},{"$f":"IF($O$1=\"Central\",energy_prices!AG14,IF($O$1=\"Low\",energy_prices_low!AG14,IF($O$1=\"High\",energy_prices_hi!AG14)))","v":2.8388211802661023},{"$f":"IF($O$1=\"Central\",energy_prices!AH14,IF($O$1=\"Low\",energy_prices_low!AH14,IF($O$1=\"High\",energy_prices_hi!AH14)))","v":2.8409923520140858},{"$f":"IF($O$1=\"Central\",energy_prices!AI14,IF($O$1=\"Low\",energy_prices_low!AI14,IF($O$1=\"High\",energy_prices_hi!AI14)))","v":2.8432589694203996},{"$f":"IF($O$1=\"Central\",energy_prices!AJ14,IF($O$1=\"Low\",energy_prices_low!AJ14,IF($O$1=\"High\",energy_prices_hi!AJ14)))","v":2.8454955103776478},{"$f":"IF($O$1=\"Central\",energy_prices!AK14,IF($O$1=\"Low\",energy_prices_low!AK14,IF($O$1=\"High\",energy_prices_hi!AK14)))","v":2.8477253250937289},{"$f":"IF($O$1=\"Central\",energy_prices!AL14,IF($O$1=\"Low\",energy_prices_low!AL14,IF($O$1=\"High\",energy_prices_hi!AL14)))","v":2.8499083874210758},{"$f":"IF($O$1=\"Central\",energy_prices!AM14,IF($O$1=\"Low\",energy_prices_low!AM14,IF($O$1=\"High\",energy_prices_hi!AM14)))","v":2.8521089513920312},{"$f":"IF($O$1=\"Central\",energy_prices!AN14,IF($O$1=\"Low\",energy_prices_low!AN14,IF($O$1=\"High\",energy_prices_hi!AN14)))","v":2.8543130978617053},{"$f":"IF($O$1=\"Central\",energy_prices!AO14,IF($O$1=\"Low\",energy_prices_low!AO14,IF($O$1=\"High\",energy_prices_hi!AO14)))","v":2.856580652782073},{"$f":"IF($O$1=\"Central\",energy_prices!AP14,IF($O$1=\"Low\",energy_prices_low!AP14,IF($O$1=\"High\",energy_prices_hi!AP14)))","v":2.8588917102651163},{"$f":"IF($O$1=\"Central\",energy_prices!AQ14,IF($O$1=\"Low\",energy_prices_low!AQ14,IF($O$1=\"High\",energy_prices_hi!AQ14)))","v":2.8612315664470751},{"$f":"IF($O$1=\"Central\",energy_prices!AR14,IF($O$1=\"Low\",energy_prices_low!AR14,IF($O$1=\"High\",energy_prices_hi!AR14)))","v":2.8638872907107591},{"$f":"IF($O$1=\"Central\",energy_prices!AS14,IF($O$1=\"Low\",energy_prices_low!AS14,IF($O$1=\"High\",energy_prices_hi!AS14)))","v":2.8665702432631246},{"$f":"IF($O$1=\"Central\",energy_prices!AT14,IF($O$1=\"Low\",energy_prices_low!AT14,IF($O$1=\"High\",energy_prices_hi!AT14)))","v":2.8692804636040141},{"$f":"IF($O$1=\"Central\",energy_prices!AU14,IF($O$1=\"Low\",energy_prices_low!AU14,IF($O$1=\"High\",energy_prices_hi!AU14)))","v":2.8720179938065096},{"$f":"IF($O$1=\"Central\",energy_prices!AV14,IF($O$1=\"Low\",energy_prices_low!AV14,IF($O$1=\"High\",energy_prices_hi!AV14)))","v":2.8747828784978995},{"$f":"IF($O$1=\"Central\",energy_prices!AW14,IF($O$1=\"Low\",energy_prices_low!AW14,IF($O$1=\"High\",energy_prices_hi!AW14)))","v":2.8775751648411036},{"$f":"IF($O$1=\"Central\",energy_prices!AX14,IF($O$1=\"Low\",energy_prices_low!AX14,IF($O$1=\"High\",energy_prices_hi!AX14)))","v":2.8803949025165303},{"$f":"IF($O$1=\"Central\",energy_prices!AY14,IF($O$1=\"Low\",energy_prices_low!AY14,IF($O$1=\"High\",energy_prices_hi!AY14)))","v":2.8832421437043814},{"$f":"IF($O$1=\"Central\",energy_prices!AZ14,IF($O$1=\"Low\",energy_prices_low!AZ14,IF($O$1=\"High\",energy_prices_hi!AZ14)))","v":2.8861169430673836},{"$f":"IF($O$1=\"Central\",energy_prices!BA14,IF($O$1=\"Low\",energy_prices_low!BA14,IF($O$1=\"High\",energy_prices_hi!BA14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BB14,IF($O$1=\"Low\",energy_prices_low!BB14,IF($O$1=\"High\",energy_prices_hi!BB14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BC14,IF($O$1=\"Low\",energy_prices_low!BC14,IF($O$1=\"High\",energy_prices_hi!BC14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BD14,IF($O$1=\"Low\",energy_prices_low!BD14,IF($O$1=\"High\",energy_prices_hi!BD14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BE14,IF($O$1=\"Low\",energy_prices_low!BE14,IF($O$1=\"High\",energy_prices_hi!BE14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BF14,IF($O$1=\"Low\",energy_prices_low!BF14,IF($O$1=\"High\",energy_prices_hi!BF14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BG14,IF($O$1=\"Low\",energy_prices_low!BG14,IF($O$1=\"High\",energy_prices_hi!BG14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BH14,IF($O$1=\"Low\",energy_prices_low!BH14,IF($O$1=\"High\",energy_prices_hi!BH14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BI14,IF($O$1=\"Low\",energy_prices_low!BI14,IF($O$1=\"High\",energy_prices_hi!BI14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BJ14,IF($O$1=\"Low\",energy_prices_low!BJ14,IF($O$1=\"High\",energy_prices_hi!BJ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BK14,IF($O$1=\"Low\",energy_prices_low!BK14,IF($O$1=\"High\",energy_prices_hi!BK14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BL14,IF($O$1=\"Low\",energy_prices_low!BL14,IF($O$1=\"High\",energy_prices_hi!BL14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BM14,IF($O$1=\"Low\",energy_prices_low!BM14,IF($O$1=\"High\",energy_prices_hi!BM14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BN14,IF($O$1=\"Low\",energy_prices_low!BN14,IF($O$1=\"High\",energy_prices_hi!BN14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BO14,IF($O$1=\"Low\",energy_prices_low!BO14,IF($O$1=\"High\",energy_prices_hi!BO14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BP14,IF($O$1=\"Low\",energy_prices_low!BP14,IF($O$1=\"High\",energy_prices_hi!BP14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BQ14,IF($O$1=\"Low\",energy_prices_low!BQ14,IF($O$1=\"High\",energy_prices_hi!BQ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BR14,IF($O$1=\"Low\",energy_prices_low!BR14,IF($O$1=\"High\",energy_prices_hi!BR14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BS14,IF($O$1=\"Low\",energy_prices_low!BS14,IF($O$1=\"High\",energy_prices_hi!BS14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BT14,IF($O$1=\"Low\",energy_prices_low!BT14,IF($O$1=\"High\",energy_prices_hi!BT14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BU14,IF($O$1=\"Low\",energy_prices_low!BU14,IF($O$1=\"High\",energy_prices_hi!BU14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BV14,IF($O$1=\"Low\",energy_prices_low!BV14,IF($O$1=\"High\",energy_prices_hi!BV14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BW14,IF($O$1=\"Low\",energy_prices_low!BW14,IF($O$1=\"High\",energy_prices_hi!BW14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BX14,IF($O$1=\"Low\",energy_prices_low!BX14,IF($O$1=\"High\",energy_prices_hi!BX14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BY14,IF($O$1=\"Low\",energy_prices_low!BY14,IF($O$1=\"High\",energy_prices_hi!BY14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BZ14,IF($O$1=\"Low\",energy_prices_low!BZ14,IF($O$1=\"High\",energy_prices_hi!BZ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CA14,IF($O$1=\"Low\",energy_prices_low!CA14,IF($O$1=\"High\",energy_prices_hi!CA14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CB14,IF($O$1=\"Low\",energy_prices_low!CB14,IF($O$1=\"High\",energy_prices_hi!CB14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CC14,IF($O$1=\"Low\",energy_prices_low!CC14,IF($O$1=\"High\",energy_prices_hi!CC14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CD14,IF($O$1=\"Low\",energy_prices_low!CD14,IF($O$1=\"High\",energy_prices_hi!CD14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CE14,IF($O$1=\"Low\",energy_prices_low!CE14,IF($O$1=\"High\",energy_prices_hi!CE14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CF14,IF($O$1=\"Low\",energy_prices_low!CF14,IF($O$1=\"High\",energy_prices_hi!CF14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CG14,IF($O$1=\"Low\",energy_prices_low!CG14,IF($O$1=\"High\",energy_prices_hi!CG14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CH14,IF($O$1=\"Low\",energy_prices_low!CH14,IF($O$1=\"High\",energy_prices_hi!CH14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CI14,IF($O$1=\"Low\",energy_prices_low!CI14,IF($O$1=\"High\",energy_prices_hi!CI14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CJ14,IF($O$1=\"Low\",energy_prices_low!CJ14,IF($O$1=\"High\",energy_prices_hi!CJ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CK14,IF($O$1=\"Low\",energy_prices_low!CK14,IF($O$1=\"High\",energy_prices_hi!CK14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CL14,IF($O$1=\"Low\",energy_prices_low!CL14,IF($O$1=\"High\",energy_prices_hi!CL14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CM14,IF($O$1=\"Low\",energy_prices_low!CM14,IF($O$1=\"High\",energy_prices_hi!CM14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CN14,IF($O$1=\"Low\",energy_prices_low!CN14,IF($O$1=\"High\",energy_prices_hi!CN14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CO14,IF($O$1=\"Low\",energy_prices_low!CO14,IF($O$1=\"High\",energy_prices_hi!CO14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CP14,IF($O$1=\"Low\",energy_prices_low!CP14,IF($O$1=\"High\",energy_prices_hi!CP14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CQ14,IF($O$1=\"Low\",energy_prices_low!CQ14,IF($O$1=\"High\",energy_prices_hi!CQ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CR14,IF($O$1=\"Low\",energy_prices_low!CR14,IF($O$1=\"High\",energy_prices_hi!CR14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CS14,IF($O$1=\"Low\",energy_prices_low!CS14,IF($O$1=\"High\",energy_prices_hi!CS14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CT14,IF($O$1=\"Low\",energy_prices_low!CT14,IF($O$1=\"High\",energy_prices_hi!CT14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CU14,IF($O$1=\"Low\",energy_prices_low!CU14,IF($O$1=\"High\",energy_prices_hi!CU14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CV14,IF($O$1=\"Low\",energy_prices_low!CV14,IF($O$1=\"High\",energy_prices_hi!CV14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CW14,IF($O$1=\"Low\",energy_prices_low!CW14,IF($O$1=\"High\",energy_prices_hi!CW14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CX14,IF($O$1=\"Low\",energy_prices_low!CX14,IF($O$1=\"High\",energy_prices_hi!CX14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CY14,IF($O$1=\"Low\",energy_prices_low!CY14,IF($O$1=\"High\",energy_prices_hi!CY14)))","v":2.8890193577339391}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M28","v":0},{"$f":"changes_in_energy!N28","v":0},{"$f":"changes_in_energy!O28","v":0},{"$f":"changes_in_energy!P28","v":0},{"$f":"changes_in_energy!Q28","v":0},{"$f":"changes_in_energy!R28","v":0},{"$f":"changes_in_energy!S28","v":0},{"$f":"changes_in_energy!T28","v":0},{"$f":"changes_in_energy!U28","v":0},{"$f":"changes_in_energy!V28","v":0},{"$f":"changes_in_energy!W28","v":0},{"$f":"changes_in_energy!X28","v":0},{"$f":"changes_in_energy!Y28","v":0},{"$f":"changes_in_energy!Z28","v":0},{"$f":"changes_in_energy!AA28","v":0},{"$f":"changes_in_energy!AB28","v":0},{"$f":"changes_in_energy!AC28","v":0},{"$f":"changes_in_energy!AD28","v":0},{"$f":"changes_in_energy!AE28","v":0},{"$f":"changes_in_energy!AF28","v":0},{"$f":"changes_in_energy!AG28","v":0},{"$f":"changes_in_energy!AH28","v":0},{"$f":"changes_in_energy!AI28","v":0},{"$f":"changes_in_energy!AJ28","v":0},{"$f":"changes_in_energy!AK28","v":0},{"$f":"changes_in_energy!AL28","v":0},{"$f":"changes_in_energy!AM28","v":0},{"$f":"changes_in_energy!AN28","v":0},{"$f":"changes_in_energy!AO28","v":0},{"$f":"changes_in_energy!AP28","v":0},{"$f":"changes_in_energy!AQ28","v":0},{"$f":"changes_in_energy!AR28","v":0},{"$f":"changes_in_energy!AS28","v":0},{"$f":"changes_in_energy!AT28","v":0},{"$f":"changes_in_energy!AU28","v":0},{"$f":"changes_in_energy!AV28","v":0},{"$f":"changes_in_energy!AW28","v":0},{"$f":"changes_in_energy!AX28","v":0},{"$f":"changes_in_energy!AY28","v":0},{"$f":"changes_in_energy!AZ28","v":0},{"$f":"changes_in_energy!BA28","v":0},{"$f":"changes_in_energy!BB28","v":0},{"$f":"changes_in_energy!BC28","v":0},{"$f":"changes_in_energy!BD28","v":0},{"$f":"changes_in_energy!BE28","v":0},{"$f":"changes_in_energy!BF28","v":0},{"$f":"changes_in_energy!BG28","v":0},{"$f":"changes_in_energy!BH28","v":0},{"$f":"changes_in_energy!BI28","v":0},{"$f":"changes_in_energy!BJ28","v":0},{"$f":"changes_in_energy!BK28","v":0},{"$f":"changes_in_energy!BL28","v":0},{"$f":"changes_in_energy!BM28","v":0},{"$f":"changes_in_energy!BN28","v":0},{"$f":"changes_in_energy!BO28","v":0},{"$f":"changes_in_energy!BP28","v":0},{"$f":"changes_in_energy!BQ28","v":0},{"$f":"changes_in_energy!BR28","v":0},{"$f":"changes_in_energy!BS28","v":0},{"$f":"changes_in_energy!BT28","v":0},{"$f":"changes_in_energy!BU28","v":0},{"$f":"changes_in_energy!BV28","v":0},{"$f":"changes_in_energy!BW28","v":0},{"$f":"changes_in_energy!BX28","v":0},{"$f":"changes_in_energy!BY28","v":0},{"$f":"changes_in_energy!BZ28","v":0},{"$f":"changes_in_energy!CA28","v":0},{"$f":"changes_in_energy!CB28","v":0},{"$f":"changes_in_energy!CC28","v":0},{"$f":"changes_in_energy!CD28","v":0},{"$f":"changes_in_energy!CE28","v":0},{"$f":"changes_in_energy!CF28","v":0},{"$f":"changes_in_energy!CG28","v":0},{"$f":"changes_in_energy!CH28","v":0},{"$f":"changes_in_energy!CI28","v":0},{"$f":"changes_in_energy!CJ28","v":0},{"$f":"changes_in_energy!CK28","v":0},{"$f":"changes_in_energy!CL28","v":0},{"$f":"changes_in_energy!CM28","v":0},{"$f":"changes_in_energy!CN28","v":0},{"$f":"changes_in_energy!CO28","v":0},{"$f":"changes_in_energy!CP28","v":0},{"$f":"changes_in_energy!CQ28","v":0},{"$f":"changes_in_energy!CR28","v":0},{"$f":"changes_in_energy!CS28","v":0},{"$f":"changes_in_energy!CT28","v":0},{"$f":"changes_in_energy!CU28","v":0},{"$f":"changes_in_energy!CV28","v":0},{"$f":"changes_in_energy!CW28","v":0},{"$f":"changes_in_energy!CX28","v":0},{"$f":"changes_in_energy!CY28","v":0}]
["Primary rebound effect: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M31*1000000","v":0},{"$f":"changes_in_energy!N31*1000000","v":0},{"$f":"changes_in_energy!O31*1000000","v":0},{"$f":"changes_in_energy!P31*1000000","v":0},{"$f":"changes_in_energy!Q31*1000000","v":0},{"$f":"changes_in_energy!R31*1000000","v":0},{"$f":"changes_in_energy!S31*1000000","v":0},{"$f":"changes_in_energy!T31*1000000","v":0},{"$f":"changes_in_energy!U31*1000000","v":0},{"$f":"changes_in_energy!V31*1000000","v":0},{"$f":"changes_in_energy!W31*1000000","v":0},{"$f":"changes_in_energy!X31*1000000","v":0},{"$f":"changes_in_energy!Y31*1000000","v":0},{"$f":"changes_in_energy!Z31*1000000","v":0},{"$f":"changes_in_energy!AA31*1000000","v":0},{"$f":"changes_in_energy!AB31*1000000","v":0},{"$f":"changes_in_energy!AC31*1000000","v":0},{"$f":"changes_in_energy!AD31*1000000","v":0},{"$f":"changes_in_energy!AE31*1000000","v":0},{"$f":"changes_in_energy!AF31*1000000","v":0},{"$f":"changes_in_energy!AG31*1000000","v":0},{"$f":"changes_in_energy!AH31*1000000","v":0},{"$f":"changes_in_energy!AI31*1000000","v":0},{"$f":"changes_in_energy!AJ31*1000000","v":0},{"$f":"changes_in_energy!AK31*1000000","v":0},{"$f":"changes_in_energy!AL31*1000000","v":0},{"$f":"changes_in_energy!AM31*1000000","v":0},{"$f":"changes_in_energy!AN31*1000000","v":0},{"$f":"changes_in_energy!AO31*1000000","v":0},{"$f":"changes_in_energy!AP31*1000000","v":0},{"$f":"changes_in_energy!AQ31*1000000","v":0},{"$f":"changes_in_energy!AR31*1000000","v":0},{"$f":"changes_in_energy!AS31*1000000","v":0},{"$f":"changes_in_energy!AT31*1000000","v":0},{"$f":"changes_in_energy!AU31*1000000","v":0},{"$f":"changes_in_energy!AV31*1000000","v":0},{"$f":"changes_in_energy!AW31*1000000","v":0},{"$f":"changes_in_energy!AX31*1000000","v":0},{"$f":"changes_in_energy!AY31*1000000","v":0},{"$f":"changes_in_energy!AZ31*1000000","v":0},{"$f":"changes_in_energy!BA31*1000000","v":0},{"$f":"changes_in_energy!BB31*1000000","v":0},{"$f":"changes_in_energy!BC31*1000000","v":0},{"$f":"changes_in_energy!BD31*1000000","v":0},{"$f":"changes_in_energy!BE31*1000000","v":0},{"$f":"changes_in_energy!BF31*1000000","v":0},{"$f":"changes_in_energy!BG31*1000000","v":0},{"$f":"changes_in_energy!BH31*1000000","v":0},{"$f":"changes_in_energy!BI31*1000000","v":0},{"$f":"changes_in_energy!BJ31*1000000","v":0},{"$f":"changes_in_energy!BK31*1000000","v":0},{"$f":"changes_in_energy!BL31*1000000","v":0},{"$f":"changes_in_energy!BM31*1000000","v":0},{"$f":"changes_in_energy!BN31*1000000","v":0},{"$f":"changes_in_energy!BO31*1000000","v":0},{"$f":"changes_in_energy!BP31*1000000","v":0},{"$f":"changes_in_energy!BQ31*1000000","v":0},{"$f":"changes_in_energy!BR31*1000000","v":0},{"$f":"changes_in_energy!BS31*1000000","v":0},{"$f":"changes_in_energy!BT31*1000000","v":0},{"$f":"changes_in_energy!BU31*1000000","v":0},{"$f":"changes_in_energy!BV31*1000000","v":0},{"$f":"changes_in_energy!BW31*1000000","v":0},{"$f":"changes_in_energy!BX31*1000000","v":0},{"$f":"changes_in_energy!BY31*1000000","v":0},{"$f":"changes_in_energy!BZ31*1000000","v":0},{"$f":"changes_in_energy!CA31*1000000","v":0},{"$f":"changes_in_energy!CB31*1000000","v":0},{"$f":"changes_in_energy!CC31*1000000","v":0},{"$f":"changes_in_energy!CD31*1000000","v":0},{"$f":"changes_in_energy!CE31*1000000","v":0},{"$f":"changes_in_energy!CF31*1000000","v":0},{"$f":"changes_in_energy!CG31*1000000","v":0},{"$f":"changes_in_energy!CH31*1000000","v":0},{"$f":"changes_in_energy!CI31*1000000","v":0},{"$f":"changes_in_energy!CJ31*1000000","v":0},{"$f":"changes_in_energy!CK31*1000000","v":0},{"$f":"changes_in_energy!CL31*1000000","v":0},{"$f":"changes_in_energy!CM31*1000000","v":0},{"$f":"changes_in_energy!CN31*1000000","v":0},{"$f":"changes_in_energy!CO31*1000000","v":0},{"$f":"changes_in_energy!CP31*1000000","v":0},{"$f":"changes_in_energy!CQ31*1000000","v":0},{"$f":"changes_in_energy!CR31*1000000","v":0},{"$f":"changes_in_energy!CS31*1000000","v":0},{"$f":"changes_in_energy!CT31*1000000","v":0},{"$f":"changes_in_energy!CU31*1000000","v":0},{"$f":"changes_in_energy!CV31*1000000","v":0},{"$f":"changes_in_energy!CW31*1000000","v":0},{"$f":"changes_in_energy!CX31*1000000","v":0},{"$f":"changes_in_energy!CY31*1000000","v":0}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M43*M45)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA43*BA45)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M30+M36+M42=0,0,M34+M40+M46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA30+BA36+BA42=0,0,BA34+BA40+BA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M48*discount_factors!L7","v":0},{"$f":"N48*discount_factors!M7","v":0},{"$f":"O48*discount_factors!N7","v":0},{"$f":"P48*discount_factors!O7","v":0},{"$f":"Q48*discount_factors!P7","v":0},{"$f":"R48*discount_factors!Q7","v":0},{"$f":"S48*discount_factors!R7","v":0},{"$f":"T48*discount_factors!S7","v":0},{"$f":"U48*discount_factors!T7","v":0},{"$f":"V48*discount_factors!U7","v":0},{"$f":"W48*discount_factors!V7","v":0},{"$f":"X48*discount_factors!W7","v":0},{"$f":"Y48*discount_factors!X7","v":0},{"$f":"Z48*discount_factors!Y7","v":0},{"$f":"AA48*discount_factors!Z7","v":0},{"$f":"AB48*discount_factors!AA7","v":0},{"$f":"AC48*discount_factors!AB7","v":0},{"$f":"AD48*discount_factors!AC7","v":0},{"$f":"AE48*discount_factors!AD7","v":0},{"$f":"AF48*discount_factors!AE7","v":0},{"$f":"AG48*discount_factors!AF7","v":0},{"$f":"AH48*discount_factors!AG7","v":0},{"$f":"AI48*discount_factors!AH7","v":0},{"$f":"AJ48*discount_factors!AI7","v":0},{"$f":"AK48*discount_factors!AJ7","v":0},{"$f":"AL48*discount_factors!AK7","v":0},{"$f":"AM48*discount_factors!AL7","v":0},{"$f":"AN48*discount_factors!AM7","v":0},{"$f":"AO48*discount_factors!AN7","v":0},{"$f":"AP48*discount_factors!AO7","v":0},{"$f":"AQ48*discount_factors!AP7","v":0},{"$f":"AR48*discount_factors!AQ7","v":0},{"$f":"AS48*discount_factors!AR7","v":0},{"$f":"AT48*discount_factors!AS7","v":0},{"$f":"AU48*discount_factors!AT7","v":0},{"$f":"AV48*discount_factors!AU7","v":0},{"$f":"AW48*discount_factors!AV7","v":0},{"$f":"AX48*discount_factors!AW7","v":0},{"$f":"AY48*discount_factors!AX7","v":0},{"$f":"AZ48*discount_factors!AY7","v":0},{"$f":"BA48*discount_factors!AZ7","v":0},{"$f":"BB48*discount_factors!BA7","v":0},{"$f":"BC48*discount_factors!BB7","v":0},{"$f":"BD48*discount_factors!BC7","v":0},{"$f":"BE48*discount_factors!BD7","v":0},{"$f":"BF48*discount_factors!BE7","v":0},{"$f":"BG48*discount_factors!BF7","v":0},{"$f":"BH48*discount_factors!BG7","v":0},{"$f":"BI48*discount_factors!BH7","v":0},{"$f":"BJ48*discount_factors!BI7","v":0},{"$f":"BK48*discount_factors!BJ7","v":0},{"$f":"BL48*discount_factors!BK7","v":0},{"$f":"BM48*discount_factors!BL7","v":0},{"$f":"BN48*discount_factors!BM7","v":0},{"$f":"BO48*discount_factors!BN7","v":0},{"$f":"BP48*discount_factors!BO7","v":0},{"$f":"BQ48*discount_factors!BP7","v":0},{"$f":"BR48*discount_factors!BQ7","v":0},{"$f":"BS48*discount_factors!BR7","v":0},{"$f":"BT48*discount_factors!BS7","v":0},{"$f":"BU48*discount_factors!BT7","v":0},{"$f":"BV48*discount_factors!BU7","v":0},{"$f":"BW48*discount_factors!BV7","v":0},{"$f":"BX48*discount_factors!BW7","v":0},{"$f":"BY48*discount_factors!BX7","v":0},{"$f":"BZ48*discount_factors!BY7","v":0},{"$f":"CA48*discount_factors!BZ7","v":0},{"$f":"CB48*discount_factors!CA7","v":0},{"$f":"CC48*discount_factors!CB7","v":0},{"$f":"CD48*discount_factors!CC7","v":0},{"$f":"CE48*discount_factors!CD7","v":0},{"$f":"CF48*discount_factors!CE7","v":0},{"$f":"CG48*discount_factors!CF7","v":0},{"$f":"CH48*discount_factors!CG7","v":0},{"$f":"CI48*discount_factors!CH7","v":0},{"$f":"CJ48*discount_factors!CI7","v":0},{"$f":"CK48*discount_factors!CJ7","v":0},{"$f":"CL48*discount_factors!CK7","v":0},{"$f":"CM48*discount_factors!CL7","v":0},{"$f":"CN48*discount_factors!CM7","v":0},{"$f":"CO48*discount_factors!CN7","v":0},{"$f":"CP48*discount_factors!CO7","v":0},{"$f":"CQ48*discount_factors!CP7","v":0},{"$f":"CR48*discount_factors!CQ7","v":0},{"$f":"CS48*discount_factors!CR7","v":0},{"$f":"CT48*discount_factors!CS7","v":0},{"$f":"CU48*discount_factors!CT7","v":0},{"$f":"CV48*discount_factors!CU7","v":0},{"$f":"CW48*discount_factors!CV7","v":0},{"$f":"CX48*discount_factors!CW7","v":0},{"$f":"CY48*discount_factors!CX7","v":0}]
[]
[]
["TRADED COAL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Change in energy use: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M34*1000000","v":0},{"$f":"changes_in_energy!N34*1000000","v":0},{"$f":"changes_in_energy!O34*1000000","v":0},{"$f":"changes_in_energy!P34*1000000","v":0},{"$f":"changes_in_energy!Q34*1000000","v":0},{"$f":"changes_in_energy!R34*1000000","v":0},{"$f":"changes_in_energy!S34*1000000","v":0},{"$f":"changes_in_energy!T34*1000000","v":0},{"$f":"changes_in_energy!U34*1000000","v":0},{"$f":"changes_in_energy!V34*1000000","v":0},{"$f":"changes_in_energy!W34*1000000","v":0},{"$f":"changes_in_energy!X34*1000000","v":0},{"$f":"changes_in_energy!Y34*1000000","v":0},{"$f":"changes_in_energy!Z34*1000000","v":0},{"$f":"changes_in_energy!AA34*1000000","v":0},{"$f":"changes_in_energy!AB34*1000000","v":0},{"$f":"changes_in_energy!AC34*1000000","v":0},{"$f":"changes_in_energy!AD34*1000000","v":0},{"$f":"changes_in_energy!AE34*1000000","v":0},{"$f":"changes_in_energy!AF34*1000000","v":0},{"$f":"changes_in_energy!AG34*1000000","v":0},{"$f":"changes_in_energy!AH34*1000000","v":0},{"$f":"changes_in_energy!AI34*1000000","v":0},{"$f":"changes_in_energy!AJ34*1000000","v":0},{"$f":"changes_in_energy!AK34*1000000","v":0},{"$f":"changes_in_energy!AL34*1000000","v":0},{"$f":"changes_in_energy!AM34*1000000","v":0},{"$f":"changes_in_energy!AN34*1000000","v":0},{"$f":"changes_in_energy!AO34*1000000","v":0},{"$f":"changes_in_energy!AP34*1000000","v":0},{"$f":"changes_in_energy!AQ34*1000000","v":0},{"$f":"changes_in_energy!AR34*1000000","v":0},{"$f":"changes_in_energy!AS34*1000000","v":0},{"$f":"changes_in_energy!AT34*1000000","v":0},{"$f":"changes_in_energy!AU34*1000000","v":0},{"$f":"changes_in_energy!AV34*1000000","v":0},{"$f":"changes_in_energy!AW34*1000000","v":0},{"$f":"changes_in_energy!AX34*1000000","v":0},{"$f":"changes_in_energy!AY34*1000000","v":0},{"$f":"changes_in_energy!AZ34*1000000","v":0},{"$f":"changes_in_energy!BA34*1000000","v":0},{"$f":"changes_in_energy!BB34*1000000","v":0},{"$f":"changes_in_energy!BC34*1000000","v":0},{"$f":"changes_in_energy!BD34*1000000","v":0},{"$f":"changes_in_energy!BE34*1000000","v":0},{"$f":"changes_in_energy!BF34*1000000","v":0},{"$f":"changes_in_energy!BG34*1000000","v":0},{"$f":"changes_in_energy!BH34*1000000","v":0},{"$f":"changes_in_energy!BI34*1000000","v":0},{"$f":"changes_in_energy!BJ34*1000000","v":0},{"$f":"changes_in_energy!BK34*1000000","v":0},{"$f":"changes_in_energy!BL34*1000000","v":0},{"$f":"changes_in_energy!BM34*1000000","v":0},{"$f":"changes_in_energy!BN34*1000000","v":0},{"$f":"changes_in_energy!BO34*1000000","v":0},{"$f":"changes_in_energy!BP34*1000000","v":0},{"$f":"changes_in_energy!BQ34*1000000","v":0},{"$f":"changes_in_energy!BR34*1000000","v":0},{"$f":"changes_in_energy!BS34*1000000","v":0},{"$f":"changes_in_energy!BT34*1000000","v":0},{"$f":"changes_in_energy!BU34*1000000","v":0},{"$f":"changes_in_energy!BV34*1000000","v":0},{"$f":"changes_in_energy!BW34*1000000","v":0},{"$f":"changes_in_energy!BX34*1000000","v":0},{"$f":"changes_in_energy!BY34*1000000","v":0},{"$f":"changes_in_energy!BZ34*1000000","v":0},{"$f":"changes_in_energy!CA34*1000000","v":0},{"$f":"changes_in_energy!CB34*1000000","v":0},{"$f":"changes_in_energy!CC34*1000000","v":0},{"$f":"changes_in_energy!CD34*1000000","v":0},{"$f":"changes_in_energy!CE34*1000000","v":0},{"$f":"changes_in_energy!CF34*1000000","v":0},{"$f":"changes_in_energy!CG34*1000000","v":0},{"$f":"changes_in_energy!CH34*1000000","v":0},{"$f":"changes_in_energy!CI34*1000000","v":0},{"$f":"changes_in_energy!CJ34*1000000","v":0},{"$f":"changes_in_energy!CK34*1000000","v":0},{"$f":"changes_in_energy!CL34*1000000","v":0},{"$f":"changes_in_energy!CM34*1000000","v":0},{"$f":"changes_in_energy!CN34*1000000","v":0},{"$f":"changes_in_energy!CO34*1000000","v":0},{"$f":"changes_in_energy!CP34*1000000","v":0},{"$f":"changes_in_energy!CQ34*1000000","v":0},{"$f":"changes_in_energy!CR34*1000000","v":0},{"$f":"changes_in_energy!CS34*1000000","v":0},{"$f":"changes_in_energy!CT34*1000000","v":0},{"$f":"changes_in_energy!CU34*1000000","v":0},{"$f":"changes_in_energy!CV34*1000000","v":0},{"$f":"changes_in_energy!CW34*1000000","v":0},{"$f":"changes_in_energy!CX34*1000000","v":0},{"$f":"changes_in_energy!CY34*1000000","v":0}]
["Retail price: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M19,IF($O$1=\"Low\",energy_prices_low!M19,IF($O$1=\"High\",energy_prices_hi!M19)))","v":6.764685077088112},{"$f":"IF($O$1=\"Central\",energy_prices!N19,IF($O$1=\"Low\",energy_prices_low!N19,IF($O$1=\"High\",energy_prices_hi!N19)))","v":6.9413236416554858},{"$f":"IF($O$1=\"Central\",energy_prices!O19,IF($O$1=\"Low\",energy_prices_low!O19,IF($O$1=\"High\",energy_prices_hi!O19)))","v":7.0769320701593657},{"$f":"IF($O$1=\"Central\",energy_prices!P19,IF($O$1=\"Low\",energy_prices_low!P19,IF($O$1=\"High\",energy_prices_hi!P19)))","v":7.0378932672204986},{"$f":"IF($O$1=\"Central\",energy_prices!Q19,IF($O$1=\"Low\",energy_prices_low!Q19,IF($O$1=\"High\",energy_prices_hi!Q19)))","v":7.1394451092800919},{"$f":"IF($O$1=\"Central\",energy_prices!R19,IF($O$1=\"Low\",energy_prices_low!R19,IF($O$1=\"High\",energy_prices_hi!R19)))","v":7.1074999036394377},{"$f":"IF($O$1=\"Central\",energy_prices!S19,IF($O$1=\"Low\",energy_prices_low!S19,IF($O$1=\"High\",energy_prices_hi!S19)))","v":6.9583175377972983},{"$f":"IF($O$1=\"Central\",energy_prices!T19,IF($O$1=\"Low\",energy_prices_low!T19,IF($O$1=\"High\",energy_prices_hi!T19)))","v":6.9930123247139413},{"$f":"IF($O$1=\"Central\",energy_prices!U19,IF($O$1=\"Low\",energy_prices_low!U19,IF($O$1=\"High\",energy_prices_hi!U19)))","v":6.9932571881300722},{"$f":"IF($O$1=\"Central\",energy_prices!V19,IF($O$1=\"Low\",energy_prices_low!V19,IF($O$1=\"High\",energy_prices_hi!V19)))","v":7.0970376637812818},{"$f":"IF($O$1=\"Central\",energy_prices!W19,IF($O$1=\"Low\",energy_prices_low!W19,IF($O$1=\"High\",energy_prices_hi!W19)))","v":6.9881422282038166},{"$f":"IF($O$1=\"Central\",energy_prices!X19,IF($O$1=\"Low\",energy_prices_low!X19,IF($O$1=\"High\",energy_prices_hi!X19)))","v":7.2055565815553102},{"$f":"IF($O$1=\"Central\",energy_prices!Y19,IF($O$1=\"Low\",energy_prices_low!Y19,IF($O$1=\"High\",energy_prices_hi!Y19)))","v":8.3731312025055971},{"$f":"IF($O$1=\"Central\",energy_prices!Z19,IF($O$1=\"Low\",energy_prices_low!Z19,IF($O$1=\"High\",energy_prices_hi!Z19)))","v":10.374406540347929},{"$f":"IF($O$1=\"Central\",energy_prices!AA19,IF($O$1=\"Low\",energy_prices_low!AA19,IF($O$1=\"High\",energy_prices_hi!AA19)))","v":9.4956931857466813},{"$f":"IF($O$1=\"Central\",energy_prices!AB19,IF($O$1=\"Low\",energy_prices_low!AB19,IF($O$1=\"High\",energy_prices_hi!AB19)))","v":9.3723925001138877},{"$f":"IF($O$1=\"Central\",energy_prices!AC19,IF($O$1=\"Low\",energy_prices_low!AC19,IF($O$1=\"High\",energy_prices_hi!AC19)))","v":9.2636471830218561},{"$f":"IF($O$1=\"Central\",energy_prices!AD19,IF($O$1=\"Low\",energy_prices_low!AD19,IF($O$1=\"High\",energy_prices_hi!AD19)))","v":9.4094352713958251},{"$f":"IF($O$1=\"Central\",energy_prices!AE19,IF($O$1=\"Low\",energy_prices_low!AE19,IF($O$1=\"High\",energy_prices_hi!AE19)))","v":9.34026178775955},{"$f":"IF($O$1=\"Central\",energy_prices!AF19,IF($O$1=\"Low\",energy_prices_low!AF19,IF($O$1=\"High\",energy_prices_hi!AF19)))","v":9.272070975409834},{"$f":"IF($O$1=\"Central\",energy_prices!AG19,IF($O$1=\"Low\",energy_prices_low!AG19,IF($O$1=\"High\",energy_prices_hi!AG19)))","v":9.1965563850624328},{"$f":"IF($O$1=\"Central\",energy_prices!AH19,IF($O$1=\"Low\",energy_prices_low!AH19,IF($O$1=\"High\",energy_prices_hi!AH19)))","v":9.1361447127845103},{"$f":"IF($O$1=\"Central\",energy_prices!AI19,IF($O$1=\"Low\",energy_prices_low!AI19,IF($O$1=\"High\",energy_prices_hi!AI19)))","v":9.0606301224371091},{"$f":"IF($O$1=\"Central\",energy_prices!AJ19,IF($O$1=\"Low\",energy_prices_low!AJ19,IF($O$1=\"High\",energy_prices_hi!AJ19)))","v":9.0002184501591884},{"$f":"IF($O$1=\"Central\",energy_prices!AK19,IF($O$1=\"Low\",energy_prices_low!AK19,IF($O$1=\"High\",energy_prices_hi!AK19)))","v":8.9247038598117872},{"$f":"IF($O$1=\"Central\",energy_prices!AL19,IF($O$1=\"Low\",energy_prices_low!AL19,IF($O$1=\"High\",energy_prices_hi!AL19)))","v":8.8491892694643841},{"$f":"IF($O$1=\"Central\",energy_prices!AM19,IF($O$1=\"Low\",energy_prices_low!AM19,IF($O$1=\"High\",energy_prices_hi!AM19)))","v":8.7887775971864617},{"$f":"IF($O$1=\"Central\",energy_prices!AN19,IF($O$1=\"Low\",energy_prices_low!AN19,IF($O$1=\"High\",energy_prices_hi!AN19)))","v":8.7132630068390604},{"$f":"IF($O$1=\"Central\",energy_prices!AO19,IF($O$1=\"Low\",energy_prices_low!AO19,IF($O$1=\"High\",energy_prices_hi!AO19)))","v":8.652851334561138},{"$f":"IF($O$1=\"Central\",energy_prices!AP19,IF($O$1=\"Low\",energy_prices_low!AP19,IF($O$1=\"High\",energy_prices_hi!AP19)))","v":8.5773367442137367},{"$f":"IF($O$1=\"Central\",energy_prices!AQ19,IF($O$1=\"Low\",energy_prices_low!AQ19,IF($O$1=\"High\",energy_prices_hi!AQ19)))","v":8.5169250719358143},{"$f":"IF($O$1=\"Central\",energy_prices!AR19,IF($O$1=\"Low\",energy_prices_low!AR19,IF($O$1=\"High\",energy_prices_hi!AR19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AS19,IF($O$1=\"Low\",energy_prices_low!AS19,IF($O$1=\"High\",energy_prices_hi!AS19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AT19,IF($O$1=\"Low\",energy_prices_low!AT19,IF($O$1=\"High\",energy_prices_hi!AT19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AU19,IF($O$1=\"Low\",energy_prices_low!AU19,IF($O$1=\"High\",energy_prices_hi!AU19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AV19,IF($O$1=\"Low\",energy_prices_low!AV19,IF($O$1=\"High\",energy_prices_hi!AV19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AW19,IF($O$1=\"Low\",energy_prices_low!AW19,IF($O$1=\"High\",energy_prices_hi!AW19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AX19,IF($O$1=\"Low\",energy_prices_low!AX19,IF($O$1=\"High\",energy_prices_hi!AX19)))","v":8.441410481588413},{"$f":"IF($O$1=\"Central\",energy_prices!AY19,IF($O$1=\"Low\",energy_prices_low!AY19,IF($O$1=\"High\",energy_prices_hi!AY19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AZ19,IF($O$1=\"Low\",energy_prices_low!AZ19,IF($O$1=\"High\",energy_prices_hi!AZ19)))","v":8.441410481588413},{"$f":"IF($O$1=\"Central\",energy_prices!BA19,IF($O$1=\"Low\",energy_prices_low!BA19,IF($O$1=\"High\",energy_prices_hi!BA19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BB19,IF($O$1=\"Low\",energy_prices_low!BB19,IF($O$1=\"High\",energy_prices_hi!BB19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BC19,IF($O$1=\"Low\",energy_prices_low!BC19,IF($O$1=\"High\",energy_prices_hi!BC19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BD19,IF($O$1=\"Low\",energy_prices_low!BD19,IF($O$1=\"High\",energy_prices_hi!BD19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BE19,IF($O$1=\"Low\",energy_prices_low!BE19,IF($O$1=\"High\",energy_prices_hi!BE19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BF19,IF($O$1=\"Low\",energy_prices_low!BF19,IF($O$1=\"High\",energy_prices_hi!BF19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BG19,IF($O$1=\"Low\",energy_prices_low!BG19,IF($O$1=\"High\",energy_prices_hi!BG19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BH19,IF($O$1=\"Low\",energy_prices_low!BH19,IF($O$1=\"High\",energy_prices_hi!BH19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BI19,IF($O$1=\"Low\",energy_prices_low!BI19,IF($O$1=\"High\",energy_prices_hi!BI19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BJ19,IF($O$1=\"Low\",energy_prices_low!BJ19,IF($O$1=\"High\",energy_prices_hi!BJ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BK19,IF($O$1=\"Low\",energy_prices_low!BK19,IF($O$1=\"High\",energy_prices_hi!BK19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BL19,IF($O$1=\"Low\",energy_prices_low!BL19,IF($O$1=\"High\",energy_prices_hi!BL19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BM19,IF($O$1=\"Low\",energy_prices_low!BM19,IF($O$1=\"High\",energy_prices_hi!BM19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BN19,IF($O$1=\"Low\",energy_prices_low!BN19,IF($O$1=\"High\",energy_prices_hi!BN19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BO19,IF($O$1=\"Low\",energy_prices_low!BO19,IF($O$1=\"High\",energy_prices_hi!BO19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BP19,IF($O$1=\"Low\",energy_prices_low!BP19,IF($O$1=\"High\",energy_prices_hi!BP19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BQ19,IF($O$1=\"Low\",energy_prices_low!BQ19,IF($O$1=\"High\",energy_prices_hi!BQ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BR19,IF($O$1=\"Low\",energy_prices_low!BR19,IF($O$1=\"High\",energy_prices_hi!BR19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BS19,IF($O$1=\"Low\",energy_prices_low!BS19,IF($O$1=\"High\",energy_prices_hi!BS19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BT19,IF($O$1=\"Low\",energy_prices_low!BT19,IF($O$1=\"High\",energy_prices_hi!BT19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BU19,IF($O$1=\"Low\",energy_prices_low!BU19,IF($O$1=\"High\",energy_prices_hi!BU19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BV19,IF($O$1=\"Low\",energy_prices_low!BV19,IF($O$1=\"High\",energy_prices_hi!BV19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BW19,IF($O$1=\"Low\",energy_prices_low!BW19,IF($O$1=\"High\",energy_prices_hi!BW19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BX19,IF($O$1=\"Low\",energy_prices_low!BX19,IF($O$1=\"High\",energy_prices_hi!BX19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BY19,IF($O$1=\"Low\",energy_prices_low!BY19,IF($O$1=\"High\",energy_prices_hi!BY19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BZ19,IF($O$1=\"Low\",energy_prices_low!BZ19,IF($O$1=\"High\",energy_prices_hi!BZ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CA19,IF($O$1=\"Low\",energy_prices_low!CA19,IF($O$1=\"High\",energy_prices_hi!CA19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CB19,IF($O$1=\"Low\",energy_prices_low!CB19,IF($O$1=\"High\",energy_prices_hi!CB19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CC19,IF($O$1=\"Low\",energy_prices_low!CC19,IF($O$1=\"High\",energy_prices_hi!CC19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CD19,IF($O$1=\"Low\",energy_prices_low!CD19,IF($O$1=\"High\",energy_prices_hi!CD19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CE19,IF($O$1=\"Low\",energy_prices_low!CE19,IF($O$1=\"High\",energy_prices_hi!CE19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CF19,IF($O$1=\"Low\",energy_prices_low!CF19,IF($O$1=\"High\",energy_prices_hi!CF19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CG19,IF($O$1=\"Low\",energy_prices_low!CG19,IF($O$1=\"High\",energy_prices_hi!CG19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CH19,IF($O$1=\"Low\",energy_prices_low!CH19,IF($O$1=\"High\",energy_prices_hi!CH19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CI19,IF($O$1=\"Low\",energy_prices_low!CI19,IF($O$1=\"High\",energy_prices_hi!CI19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CJ19,IF($O$1=\"Low\",energy_prices_low!CJ19,IF($O$1=\"High\",energy_prices_hi!CJ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CK19,IF($O$1=\"Low\",energy_prices_low!CK19,IF($O$1=\"High\",energy_prices_hi!CK19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CL19,IF($O$1=\"Low\",energy_prices_low!CL19,IF($O$1=\"High\",energy_prices_hi!CL19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CM19,IF($O$1=\"Low\",energy_prices_low!CM19,IF($O$1=\"High\",energy_prices_hi!CM19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CN19,IF($O$1=\"Low\",energy_prices_low!CN19,IF($O$1=\"High\",energy_prices_hi!CN19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CO19,IF($O$1=\"Low\",energy_prices_low!CO19,IF($O$1=\"High\",energy_prices_hi!CO19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CP19,IF($O$1=\"Low\",energy_prices_low!CP19,IF($O$1=\"High\",energy_prices_hi!CP19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CQ19,IF($O$1=\"Low\",energy_prices_low!CQ19,IF($O$1=\"High\",energy_prices_hi!CQ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CR19,IF($O$1=\"Low\",energy_prices_low!CR19,IF($O$1=\"High\",energy_prices_hi!CR19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CS19,IF($O$1=\"Low\",energy_prices_low!CS19,IF($O$1=\"High\",energy_prices_hi!CS19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CT19,IF($O$1=\"Low\",energy_prices_low!CT19,IF($O$1=\"High\",energy_prices_hi!CT19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CU19,IF($O$1=\"Low\",energy_prices_low!CU19,IF($O$1=\"High\",energy_prices_hi!CU19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CV19,IF($O$1=\"Low\",energy_prices_low!CV19,IF($O$1=\"High\",energy_prices_hi!CV19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CW19,IF($O$1=\"Low\",energy_prices_low!CW19,IF($O$1=\"High\",energy_prices_hi!CW19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CX19,IF($O$1=\"Low\",energy_prices_low!CX19,IF($O$1=\"High\",energy_prices_hi!CX19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CY19,IF($O$1=\"Low\",energy_prices_low!CY19,IF($O$1=\"High\",energy_prices_hi!CY19)))","v":8.4414104815884112}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M$37","v":0},{"$f":"changes_in_energy!N$37","v":0},{"$f":"changes_in_energy!O$37","v":0},{"$f":"changes_in_energy!P$37","v":0},{"$f":"changes_in_energy!Q$37","v":0},{"$f":"changes_in_energy!R$37","v":0},{"$f":"changes_in_energy!S$37","v":0},{"$f":"changes_in_energy!T$37","v":0},{"$f":"changes_in_energy!U$37","v":0},{"$f":"changes_in_energy!V$37","v":0},{"$f":"changes_in_energy!W$37","v":0},{"$f":"changes_in_energy!X$37","v":0},{"$f":"changes_in_energy!Y$37","v":0},{"$f":"changes_in_energy!Z$37","v":0},{"$f":"changes_in_energy!AA$37","v":0},{"$f":"changes_in_energy!AB$37","v":0},{"$f":"changes_in_energy!AC$37","v":0},{"$f":"changes_in_energy!AD$37","v":0},{"$f":"changes_in_energy!AE$37","v":0},{"$f":"changes_in_energy!AF$37","v":0},{"$f":"changes_in_energy!AG$37","v":0},{"$f":"changes_in_energy!AH$37","v":0},{"$f":"changes_in_energy!AI$37","v":0},{"$f":"changes_in_energy!AJ$37","v":0},{"$f":"changes_in_energy!AK$37","v":0},{"$f":"changes_in_energy!AL$37","v":0},{"$f":"changes_in_energy!AM$37","v":0},{"$f":"changes_in_energy!AN$37","v":0},{"$f":"changes_in_energy!AO$37","v":0},{"$f":"changes_in_energy!AP$37","v":0},{"$f":"changes_in_energy!AQ$37","v":0},{"$f":"changes_in_energy!AR$37","v":0},{"$f":"changes_in_energy!AS$37","v":0},{"$f":"changes_in_energy!AT$37","v":0},{"$f":"changes_in_energy!AU$37","v":0},{"$f":"changes_in_energy!AV$37","v":0},{"$f":"changes_in_energy!AW$37","v":0},{"$f":"changes_in_energy!AX$37","v":0},{"$f":"changes_in_energy!AY$37","v":0},{"$f":"changes_in_energy!AZ$37","v":0},{"$f":"changes_in_energy!BA$37","v":0},{"$f":"changes_in_energy!BB$37","v":0},{"$f":"changes_in_energy!BC$37","v":0},{"$f":"changes_in_energy!BD$37","v":0},{"$f":"changes_in_energy!BE$37","v":0},{"$f":"changes_in_energy!BF$37","v":0},{"$f":"changes_in_energy!BG$37","v":0},{"$f":"changes_in_energy!BH$37","v":0},{"$f":"changes_in_energy!BI$37","v":0},{"$f":"changes_in_energy!BJ$37","v":0},{"$f":"changes_in_energy!BK$37","v":0},{"$f":"changes_in_energy!BL$37","v":0},{"$f":"changes_in_energy!BM$37","v":0},{"$f":"changes_in_energy!BN$37","v":0},{"$f":"changes_in_energy!BO$37","v":0},{"$f":"changes_in_energy!BP$37","v":0},{"$f":"changes_in_energy!BQ$37","v":0},{"$f":"changes_in_energy!BR$37","v":0},{"$f":"changes_in_energy!BS$37","v":0},{"$f":"changes_in_energy!BT$37","v":0},{"$f":"changes_in_energy!BU$37","v":0},{"$f":"changes_in_energy!BV$37","v":0},{"$f":"changes_in_energy!BW$37","v":0},{"$f":"changes_in_energy!BX$37","v":0},{"$f":"changes_in_energy!BY$37","v":0},{"$f":"changes_in_energy!BZ$37","v":0},{"$f":"changes_in_energy!CA$37","v":0},{"$f":"changes_in_energy!CB$37","v":0},{"$f":"changes_in_energy!CC$37","v":0},{"$f":"changes_in_energy!CD$37","v":0},{"$f":"changes_in_energy!CE$37","v":0},{"$f":"changes_in_energy!CF$37","v":0},{"$f":"changes_in_energy!CG$37","v":0},{"$f":"changes_in_energy!CH$37","v":0},{"$f":"changes_in_energy!CI$37","v":0},{"$f":"changes_in_energy!CJ$37","v":0},{"$f":"changes_in_energy!CK$37","v":0},{"$f":"changes_in_energy!CL$37","v":0},{"$f":"changes_in_energy!CM$37","v":0},{"$f":"changes_in_energy!CN$37","v":0},{"$f":"changes_in_energy!CO$37","v":0},{"$f":"changes_in_energy!CP$37","v":0},{"$f":"changes_in_energy!CQ$37","v":0},{"$f":"changes_in_energy!CR$37","v":0},{"$f":"changes_in_energy!CS$37","v":0},{"$f":"changes_in_energy!CT$37","v":0},{"$f":"changes_in_energy!CU$37","v":0},{"$f":"changes_in_energy!CV$37","v":0},{"$f":"changes_in_energy!CW$37","v":0},{"$f":"changes_in_energy!CX$37","v":0},{"$f":"changes_in_energy!CY$37","v":0}]
["Primary rebound effect: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M40*1000000","v":0},{"$f":"changes_in_energy!N40*1000000","v":0},{"$f":"changes_in_energy!O40*1000000","v":0},{"$f":"changes_in_energy!P40*1000000","v":0},{"$f":"changes_in_energy!Q40*1000000","v":0},{"$f":"changes_in_energy!R40*1000000","v":0},{"$f":"changes_in_energy!S40*1000000","v":0},{"$f":"changes_in_energy!T40*1000000","v":0},{"$f":"changes_in_energy!U40*1000000","v":0},{"$f":"changes_in_energy!V40*1000000","v":0},{"$f":"changes_in_energy!W40*1000000","v":0},{"$f":"changes_in_energy!X40*1000000","v":0},{"$f":"changes_in_energy!Y40*1000000","v":0},{"$f":"changes_in_energy!Z40*1000000","v":0},{"$f":"changes_in_energy!AA40*1000000","v":0},{"$f":"changes_in_energy!AB40*1000000","v":0},{"$f":"changes_in_energy!AC40*1000000","v":0},{"$f":"changes_in_energy!AD40*1000000","v":0},{"$f":"changes_in_energy!AE40*1000000","v":0},{"$f":"changes_in_energy!AF40*1000000","v":0},{"$f":"changes_in_energy!AG40*1000000","v":0},{"$f":"changes_in_energy!AH40*1000000","v":0},{"$f":"changes_in_energy!AI40*1000000","v":0},{"$f":"changes_in_energy!AJ40*1000000","v":0},{"$f":"changes_in_energy!AK40*1000000","v":0},{"$f":"changes_in_energy!AL40*1000000","v":0},{"$f":"changes_in_energy!AM40*1000000","v":0},{"$f":"changes_in_energy!AN40*1000000","v":0},{"$f":"changes_in_energy!AO40*1000000","v":0},{"$f":"changes_in_energy!AP40*1000000","v":0},{"$f":"changes_in_energy!AQ40*1000000","v":0},{"$f":"changes_in_energy!AR40*1000000","v":0},{"$f":"changes_in_energy!AS40*1000000","v":0},{"$f":"changes_in_energy!AT40*1000000","v":0},{"$f":"changes_in_energy!AU40*1000000","v":0},{"$f":"changes_in_energy!AV40*1000000","v":0},{"$f":"changes_in_energy!AW40*1000000","v":0},{"$f":"changes_in_energy!AX40*1000000","v":0},{"$f":"changes_in_energy!AY40*1000000","v":0},{"$f":"changes_in_energy!AZ40*1000000","v":0},{"$f":"changes_in_energy!BA40*1000000","v":0},{"$f":"changes_in_energy!BB40*1000000","v":0},{"$f":"changes_in_energy!BC40*1000000","v":0},{"$f":"changes_in_energy!BD40*1000000","v":0},{"$f":"changes_in_energy!BE40*1000000","v":0},{"$f":"changes_in_energy!BF40*1000000","v":0},{"$f":"changes_in_energy!BG40*1000000","v":0},{"$f":"changes_in_energy!BH40*1000000","v":0},{"$f":"changes_in_energy!BI40*1000000","v":0},{"$f":"changes_in_energy!BJ40*1000000","v":0},{"$f":"changes_in_energy!BK40*1000000","v":0},{"$f":"changes_in_energy!BL40*1000000","v":0},{"$f":"changes_in_energy!BM40*1000000","v":0},{"$f":"changes_in_energy!BN40*1000000","v":0},{"$f":"changes_in_energy!BO40*1000000","v":0},{"$f":"changes_in_energy!BP40*1000000","v":0},{"$f":"changes_in_energy!BQ40*1000000","v":0},{"$f":"changes_in_energy!BR40*1000000","v":0},{"$f":"changes_in_energy!BS40*1000000","v":0},{"$f":"changes_in_energy!BT40*1000000","v":0},{"$f":"changes_in_energy!BU40*1000000","v":0},{"$f":"changes_in_energy!BV40*1000000","v":0},{"$f":"changes_in_energy!BW40*1000000","v":0},{"$f":"changes_in_energy!BX40*1000000","v":0},{"$f":"changes_in_energy!BY40*1000000","v":0},{"$f":"changes_in_energy!BZ40*1000000","v":0},{"$f":"changes_in_energy!CA40*1000000","v":0},{"$f":"changes_in_energy!CB40*1000000","v":0},{"$f":"changes_in_energy!CC40*1000000","v":0},{"$f":"changes_in_energy!CD40*1000000","v":0},{"$f":"changes_in_energy!CE40*1000000","v":0},{"$f":"changes_in_energy!CF40*1000000","v":0},{"$f":"changes_in_energy!CG40*1000000","v":0},{"$f":"changes_in_energy!CH40*1000000","v":0},{"$f":"changes_in_energy!CI40*1000000","v":0},{"$f":"changes_in_energy!CJ40*1000000","v":0},{"$f":"changes_in_energy!CK40*1000000","v":0},{"$f":"changes_in_energy!CL40*1000000","v":0},{"$f":"changes_in_energy!CM40*1000000","v":0},{"$f":"changes_in_energy!CN40*1000000","v":0},{"$f":"changes_in_energy!CO40*1000000","v":0},{"$f":"changes_in_energy!CP40*1000000","v":0},{"$f":"changes_in_energy!CQ40*1000000","v":0},{"$f":"changes_in_energy!CR40*1000000","v":0},{"$f":"changes_in_energy!CS40*1000000","v":0},{"$f":"changes_in_energy!CT40*1000000","v":0},{"$f":"changes_in_energy!CU40*1000000","v":0},{"$f":"changes_in_energy!CV40*1000000","v":0},{"$f":"changes_in_energy!CW40*1000000","v":0},{"$f":"changes_in_energy!CX40*1000000","v":0},{"$f":"changes_in_energy!CY40*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M55*M57)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA55*BA57)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in energy use: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M35*1000000","v":0},{"$f":"changes_in_energy!N35*1000000","v":0},{"$f":"changes_in_energy!O35*1000000","v":0},{"$f":"changes_in_energy!P35*1000000","v":0},{"$f":"changes_in_energy!Q35*1000000","v":0},{"$f":"changes_in_energy!R35*1000000","v":0},{"$f":"changes_in_energy!S35*1000000","v":0},{"$f":"changes_in_energy!T35*1000000","v":0},{"$f":"changes_in_energy!U35*1000000","v":0},{"$f":"changes_in_energy!V35*1000000","v":0},{"$f":"changes_in_energy!W35*1000000","v":0},{"$f":"changes_in_energy!X35*1000000","v":0},{"$f":"changes_in_energy!Y35*1000000","v":0},{"$f":"changes_in_energy!Z35*1000000","v":0},{"$f":"changes_in_energy!AA35*1000000","v":0},{"$f":"changes_in_energy!AB35*1000000","v":0},{"$f":"changes_in_energy!AC35*1000000","v":0},{"$f":"changes_in_energy!AD35*1000000","v":0},{"$f":"changes_in_energy!AE35*1000000","v":0},{"$f":"changes_in_energy!AF35*1000000","v":0},{"$f":"changes_in_energy!AG35*1000000","v":0},{"$f":"changes_in_energy!AH35*1000000","v":0},{"$f":"changes_in_energy!AI35*1000000","v":0},{"$f":"changes_in_energy!AJ35*1000000","v":0},{"$f":"changes_in_energy!AK35*1000000","v":0},{"$f":"changes_in_energy!AL35*1000000","v":0},{"$f":"changes_in_energy!AM35*1000000","v":0},{"$f":"changes_in_energy!AN35*1000000","v":0},{"$f":"changes_in_energy!AO35*1000000","v":0},{"$f":"changes_in_energy!AP35*1000000","v":0},{"$f":"changes_in_energy!AQ35*1000000","v":0},{"$f":"changes_in_energy!AR35*1000000","v":0},{"$f":"changes_in_energy!AS35*1000000","v":0},{"$f":"changes_in_energy!AT35*1000000","v":0},{"$f":"changes_in_energy!AU35*1000000","v":0},{"$f":"changes_in_energy!AV35*1000000","v":0},{"$f":"changes_in_energy!AW35*1000000","v":0},{"$f":"changes_in_energy!AX35*1000000","v":0},{"$f":"changes_in_energy!AY35*1000000","v":0},{"$f":"changes_in_energy!AZ35*1000000","v":0},{"$f":"changes_in_energy!BA35*1000000","v":0},{"$f":"changes_in_energy!BB35*1000000","v":0},{"$f":"changes_in_energy!BC35*1000000","v":0},{"$f":"changes_in_energy!BD35*1000000","v":0},{"$f":"changes_in_energy!BE35*1000000","v":0},{"$f":"changes_in_energy!BF35*1000000","v":0},{"$f":"changes_in_energy!BG35*1000000","v":0},{"$f":"changes_in_energy!BH35*1000000","v":0},{"$f":"changes_in_energy!BI35*1000000","v":0},{"$f":"changes_in_energy!BJ35*1000000","v":0},{"$f":"changes_in_energy!BK35*1000000","v":0},{"$f":"changes_in_energy!BL35*1000000","v":0},{"$f":"changes_in_energy!BM35*1000000","v":0},{"$f":"changes_in_energy!BN35*1000000","v":0},{"$f":"changes_in_energy!BO35*1000000","v":0},{"$f":"changes_in_energy!BP35*1000000","v":0},{"$f":"changes_in_energy!BQ35*1000000","v":0},{"$f":"changes_in_energy!BR35*1000000","v":0},{"$f":"changes_in_energy!BS35*1000000","v":0},{"$f":"changes_in_energy!BT35*1000000","v":0},{"$f":"changes_in_energy!BU35*1000000","v":0},{"$f":"changes_in_energy!BV35*1000000","v":0},{"$f":"changes_in_energy!BW35*1000000","v":0},{"$f":"changes_in_energy!BX35*1000000","v":0},{"$f":"changes_in_energy!BY35*1000000","v":0},{"$f":"changes_in_energy!BZ35*1000000","v":0},{"$f":"changes_in_energy!CA35*1000000","v":0},{"$f":"changes_in_energy!CB35*1000000","v":0},{"$f":"changes_in_energy!CC35*1000000","v":0},{"$f":"changes_in_energy!CD35*1000000","v":0},{"$f":"changes_in_energy!CE35*1000000","v":0},{"$f":"changes_in_energy!CF35*1000000","v":0},{"$f":"changes_in_energy!CG35*1000000","v":0},{"$f":"changes_in_energy!CH35*1000000","v":0},{"$f":"changes_in_energy!CI35*1000000","v":0},{"$f":"changes_in_energy!CJ35*1000000","v":0},{"$f":"changes_in_energy!CK35*1000000","v":0},{"$f":"changes_in_energy!CL35*1000000","v":0},{"$f":"changes_in_energy!CM35*1000000","v":0},{"$f":"changes_in_energy!CN35*1000000","v":0},{"$f":"changes_in_energy!CO35*1000000","v":0},{"$f":"changes_in_energy!CP35*1000000","v":0},{"$f":"changes_in_energy!CQ35*1000000","v":0},{"$f":"changes_in_energy!CR35*1000000","v":0},{"$f":"changes_in_energy!CS35*1000000","v":0},{"$f":"changes_in_energy!CT35*1000000","v":0},{"$f":"changes_in_energy!CU35*1000000","v":0},{"$f":"changes_in_energy!CV35*1000000","v":0},{"$f":"changes_in_energy!CW35*1000000","v":0},{"$f":"changes_in_energy!CX35*1000000","v":0},{"$f":"changes_in_energy!CY35*1000000","v":0}]
["Retail price: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M20,IF($O$1=\"Low\",energy_prices_low!M20,IF($O$1=\"High\",energy_prices_hi!M20)))","v":1.5847210250077404},{"$f":"IF($O$1=\"Central\",energy_prices!N20,IF($O$1=\"Low\",energy_prices_low!N20,IF($O$1=\"High\",energy_prices_hi!N20)))","v":1.7215893979288748},{"$f":"IF($O$1=\"Central\",energy_prices!O20,IF($O$1=\"Low\",energy_prices_low!O20,IF($O$1=\"High\",energy_prices_hi!O20)))","v":1.6571703275549692},{"$f":"IF($O$1=\"Central\",energy_prices!P20,IF($O$1=\"Low\",energy_prices_low!P20,IF($O$1=\"High\",energy_prices_hi!P20)))","v":1.7075465636231413},{"$f":"IF($O$1=\"Central\",energy_prices!Q20,IF($O$1=\"Low\",energy_prices_low!Q20,IF($O$1=\"High\",energy_prices_hi!Q20)))","v":1.6853225302571135},{"$f":"IF($O$1=\"Central\",energy_prices!R20,IF($O$1=\"Low\",energy_prices_low!R20,IF($O$1=\"High\",energy_prices_hi!R20)))","v":1.4778971694625576},{"$f":"IF($O$1=\"Central\",energy_prices!S20,IF($O$1=\"Low\",energy_prices_low!S20,IF($O$1=\"High\",energy_prices_hi!S20)))","v":1.354152947824413},{"$f":"IF($O$1=\"Central\",energy_prices!T20,IF($O$1=\"Low\",energy_prices_low!T20,IF($O$1=\"High\",energy_prices_hi!T20)))","v":1.5014528800754541},{"$f":"IF($O$1=\"Central\",energy_prices!U20,IF($O$1=\"Low\",energy_prices_low!U20,IF($O$1=\"High\",energy_prices_hi!U20)))","v":1.8152186145569809},{"$f":"IF($O$1=\"Central\",energy_prices!V20,IF($O$1=\"Low\",energy_prices_low!V20,IF($O$1=\"High\",energy_prices_hi!V20)))","v":1.7522955069008146},{"$f":"IF($O$1=\"Central\",energy_prices!W20,IF($O$1=\"Low\",energy_prices_low!W20,IF($O$1=\"High\",energy_prices_hi!W20)))","v":1.4011665324257749},{"$f":"IF($O$1=\"Central\",energy_prices!X20,IF($O$1=\"Low\",energy_prices_low!X20,IF($O$1=\"High\",energy_prices_hi!X20)))","v":1.5381705223265283},{"$f":"IF($O$1=\"Central\",energy_prices!Y20,IF($O$1=\"Low\",energy_prices_low!Y20,IF($O$1=\"High\",energy_prices_hi!Y20)))","v":2.9249073325264217},{"$f":"IF($O$1=\"Central\",energy_prices!Z20,IF($O$1=\"Low\",energy_prices_low!Z20,IF($O$1=\"High\",energy_prices_hi!Z20)))","v":4.354016438297152},{"$f":"IF($O$1=\"Central\",energy_prices!AA20,IF($O$1=\"Low\",energy_prices_low!AA20,IF($O$1=\"High\",energy_prices_hi!AA20)))","v":3.7757055555413981},{"$f":"IF($O$1=\"Central\",energy_prices!AB20,IF($O$1=\"Low\",energy_prices_low!AB20,IF($O$1=\"High\",energy_prices_hi!AB20)))","v":3.7913548347242347},{"$f":"IF($O$1=\"Central\",energy_prices!AC20,IF($O$1=\"Low\",energy_prices_low!AC20,IF($O$1=\"High\",energy_prices_hi!AC20)))","v":3.7252310037664995},{"$f":"IF($O$1=\"Central\",energy_prices!AD20,IF($O$1=\"Low\",energy_prices_low!AD20,IF($O$1=\"High\",energy_prices_hi!AD20)))","v":3.8483359363281857},{"$f":"IF($O$1=\"Central\",energy_prices!AE20,IF($O$1=\"Low\",energy_prices_low!AE20,IF($O$1=\"High\",energy_prices_hi!AE20)))","v":3.8031520413408715},{"$f":"IF($O$1=\"Central\",energy_prices!AF20,IF($O$1=\"Low\",energy_prices_low!AF20,IF($O$1=\"High\",energy_prices_hi!AF20)))","v":3.7573458607419612},{"$f":"IF($O$1=\"Central\",energy_prices!AG20,IF($O$1=\"Low\",energy_prices_low!AG20,IF($O$1=\"High\",energy_prices_hi!AG20)))","v":3.7060017321920653},{"$f":"IF($O$1=\"Central\",energy_prices!AH20,IF($O$1=\"Low\",energy_prices_low!AH20,IF($O$1=\"High\",energy_prices_hi!AH20)))","v":3.6662069501106935},{"$f":"IF($O$1=\"Central\",energy_prices!AI20,IF($O$1=\"Low\",energy_prices_low!AI20,IF($O$1=\"High\",energy_prices_hi!AI20)))","v":3.6149478339683401},{"$f":"IF($O$1=\"Central\",energy_prices!AJ20,IF($O$1=\"Low\",energy_prices_low!AJ20,IF($O$1=\"High\",energy_prices_hi!AJ20)))","v":3.5752386460020902},{"$f":"IF($O$1=\"Central\",energy_prices!AK20,IF($O$1=\"Low\",energy_prices_low!AK20,IF($O$1=\"High\",energy_prices_hi!AK20)))","v":3.5240657096628398},{"$f":"IF($O$1=\"Central\",energy_prices!AL20,IF($O$1=\"Low\",energy_prices_low!AL20,IF($O$1=\"High\",energy_prices_hi!AL20)))","v":3.4729363059995215},{"$f":"IF($O$1=\"Central\",energy_prices!AM20,IF($O$1=\"Low\",energy_prices_low!AM20,IF($O$1=\"High\",energy_prices_hi!AM20)))","v":3.4333577180854773},{"$f":"IF($O$1=\"Central\",energy_prices!AN20,IF($O$1=\"Low\",energy_prices_low!AN20,IF($O$1=\"High\",energy_prices_hi!AN20)))","v":3.382316275444929},{"$f":"IF($O$1=\"Central\",energy_prices!AO20,IF($O$1=\"Low\",energy_prices_low!AO20,IF($O$1=\"High\",energy_prices_hi!AO20)))","v":3.3428262504374855},{"$f":"IF($O$1=\"Central\",energy_prices!AP20,IF($O$1=\"Low\",energy_prices_low!AP20,IF($O$1=\"High\",energy_prices_hi!AP20)))","v":3.2918739767058312},{"$f":"IF($O$1=\"Central\",energy_prices!AQ20,IF($O$1=\"Low\",energy_prices_low!AQ20,IF($O$1=\"High\",energy_prices_hi!AQ20)))","v":3.2524737307562193},{"$f":"IF($O$1=\"Central\",energy_prices!AR20,IF($O$1=\"Low\",energy_prices_low!AR20,IF($O$1=\"High\",energy_prices_hi!AR20)))","v":3.192078928079058},{"$f":"IF($O$1=\"Central\",energy_prices!AS20,IF($O$1=\"Low\",energy_prices_low!AS20,IF($O$1=\"High\",energy_prices_hi!AS20)))","v":3.1892274381160566},{"$f":"IF($O$1=\"Central\",energy_prices!AT20,IF($O$1=\"Low\",energy_prices_low!AT20,IF($O$1=\"High\",energy_prices_hi!AT20)))","v":3.1863843102937079},{"$f":"IF($O$1=\"Central\",energy_prices!AU20,IF($O$1=\"Low\",energy_prices_low!AU20,IF($O$1=\"High\",energy_prices_hi!AU20)))","v":3.183549520089608},{"$f":"IF($O$1=\"Central\",energy_prices!AV20,IF($O$1=\"Low\",energy_prices_low!AV20,IF($O$1=\"High\",energy_prices_hi!AV20)))","v":3.1807230430532605},{"$f":"IF($O$1=\"Central\",energy_prices!AW20,IF($O$1=\"Low\",energy_prices_low!AW20,IF($O$1=\"High\",energy_prices_hi!AW20)))","v":3.1779048548058775},{"$f":"IF($O$1=\"Central\",energy_prices!AX20,IF($O$1=\"Low\",energy_prices_low!AX20,IF($O$1=\"High\",energy_prices_hi!AX20)))","v":3.1750949310401575},{"$f":"IF($O$1=\"Central\",energy_prices!AY20,IF($O$1=\"Low\",energy_prices_low!AY20,IF($O$1=\"High\",energy_prices_hi!AY20)))","v":3.1722932475200842},{"$f":"IF($O$1=\"Central\",energy_prices!AZ20,IF($O$1=\"Low\",energy_prices_low!AZ20,IF($O$1=\"High\",energy_prices_hi!AZ20)))","v":3.1694997800807165},{"$f":"IF($O$1=\"Central\",energy_prices!BA20,IF($O$1=\"Low\",energy_prices_low!BA20,IF($O$1=\"High\",energy_prices_hi!BA20)))","v":3.166714504627973},{"$f":"IF($O$1=\"Central\",energy_prices!BB20,IF($O$1=\"Low\",energy_prices_low!BB20,IF($O$1=\"High\",energy_prices_hi!BB20)))","v":3.1639373971384344},{"$f":"IF($O$1=\"Central\",energy_prices!BC20,IF($O$1=\"Low\",energy_prices_low!BC20,IF($O$1=\"High\",energy_prices_hi!BC20)))","v":3.1611684336591295},{"$f":"IF($O$1=\"Central\",energy_prices!BD20,IF($O$1=\"Low\",energy_prices_low!BD20,IF($O$1=\"High\",energy_prices_hi!BD20)))","v":3.1584075903073288},{"$f":"IF($O$1=\"Central\",energy_prices!BE20,IF($O$1=\"Low\",energy_prices_low!BE20,IF($O$1=\"High\",energy_prices_hi!BE20)))","v":3.1556548432703448},{"$f":"IF($O$1=\"Central\",energy_prices!BF20,IF($O$1=\"Low\",energy_prices_low!BF20,IF($O$1=\"High\",energy_prices_hi!BF20)))","v":3.1529101688053145},{"$f":"IF($O$1=\"Central\",energy_prices!BG20,IF($O$1=\"Low\",energy_prices_low!BG20,IF($O$1=\"High\",energy_prices_hi!BG20)))","v":3.1501735432390103},{"$f":"IF($O$1=\"Central\",energy_prices!BH20,IF($O$1=\"Low\",energy_prices_low!BH20,IF($O$1=\"High\",energy_prices_hi!BH20)))","v":3.1474449429676206},{"$f":"IF($O$1=\"Central\",energy_prices!BI20,IF($O$1=\"Low\",energy_prices_low!BI20,IF($O$1=\"High\",energy_prices_hi!BI20)))","v":3.1447243444565589},{"$f":"IF($O$1=\"Central\",energy_prices!BJ20,IF($O$1=\"Low\",energy_prices_low!BJ20,IF($O$1=\"High\",energy_prices_hi!BJ20)))","v":3.1420117242402505},{"$f":"IF($O$1=\"Central\",energy_prices!BK20,IF($O$1=\"Low\",energy_prices_low!BK20,IF($O$1=\"High\",energy_prices_hi!BK20)))","v":3.1393070589219372},{"$f":"IF($O$1=\"Central\",energy_prices!BL20,IF($O$1=\"Low\",energy_prices_low!BL20,IF($O$1=\"High\",energy_prices_hi!BL20)))","v":3.1366103251734723},{"$f":"IF($O$1=\"Central\",energy_prices!BM20,IF($O$1=\"Low\",energy_prices_low!BM20,IF($O$1=\"High\",energy_prices_hi!BM20)))","v":3.1339214997351199},{"$f":"IF($O$1=\"Central\",energy_prices!BN20,IF($O$1=\"Low\",energy_prices_low!BN20,IF($O$1=\"High\",energy_prices_hi!BN20)))","v":3.131240559415355},{"$f":"IF($O$1=\"Central\",energy_prices!BO20,IF($O$1=\"Low\",energy_prices_low!BO20,IF($O$1=\"High\",energy_prices_hi!BO20)))","v":3.1285674810906636},{"$f":"IF($O$1=\"Central\",energy_prices!BP20,IF($O$1=\"Low\",energy_prices_low!BP20,IF($O$1=\"High\",energy_prices_hi!BP20)))","v":3.1259022417053397},{"$f":"IF($O$1=\"Central\",energy_prices!BQ20,IF($O$1=\"Low\",energy_prices_low!BQ20,IF($O$1=\"High\",energy_prices_hi!BQ20)))","v":3.1232448182712931},{"$f":"IF($O$1=\"Central\",energy_prices!BR20,IF($O$1=\"Low\",energy_prices_low!BR20,IF($O$1=\"High\",energy_prices_hi!BR20)))","v":3.1205951878678446},{"$f":"IF($O$1=\"Central\",energy_prices!BS20,IF($O$1=\"Low\",energy_prices_low!BS20,IF($O$1=\"High\",energy_prices_hi!BS20)))","v":3.1179533276415325},{"$f":"IF($O$1=\"Central\",energy_prices!BT20,IF($O$1=\"Low\",energy_prices_low!BT20,IF($O$1=\"High\",energy_prices_hi!BT20)))","v":3.1153192148059135},{"$f":"IF($O$1=\"Central\",energy_prices!BU20,IF($O$1=\"Low\",energy_prices_low!BU20,IF($O$1=\"High\",energy_prices_hi!BU20)))","v":3.1126928266413665},{"$f":"IF($O$1=\"Central\",energy_prices!BV20,IF($O$1=\"Low\",energy_prices_low!BV20,IF($O$1=\"High\",energy_prices_hi!BV20)))","v":3.1100741404948975},{"$f":"IF($O$1=\"Central\",energy_prices!BW20,IF($O$1=\"Low\",energy_prices_low!BW20,IF($O$1=\"High\",energy_prices_hi!BW20)))","v":3.1074631337799423},{"$f":"IF($O$1=\"Central\",energy_prices!BX20,IF($O$1=\"Low\",energy_prices_low!BX20,IF($O$1=\"High\",energy_prices_hi!BX20)))","v":3.1048597839761753},{"$f":"IF($O$1=\"Central\",energy_prices!BY20,IF($O$1=\"Low\",energy_prices_low!BY20,IF($O$1=\"High\",energy_prices_hi!BY20)))","v":3.1022640686293106},{"$f":"IF($O$1=\"Central\",energy_prices!BZ20,IF($O$1=\"Low\",energy_prices_low!BZ20,IF($O$1=\"High\",energy_prices_hi!BZ20)))","v":3.0996759653509121},{"$f":"IF($O$1=\"Central\",energy_prices!CA20,IF($O$1=\"Low\",energy_prices_low!CA20,IF($O$1=\"High\",energy_prices_hi!CA20)))","v":3.0970954518181979},{"$f":"IF($O$1=\"Central\",energy_prices!CB20,IF($O$1=\"Low\",energy_prices_low!CB20,IF($O$1=\"High\",energy_prices_hi!CB20)))","v":3.0945225057738499},{"$f":"IF($O$1=\"Central\",energy_prices!CC20,IF($O$1=\"Low\",energy_prices_low!CC20,IF($O$1=\"High\",energy_prices_hi!CC20)))","v":3.091957105025819},{"$f":"IF($O$1=\"Central\",energy_prices!CD20,IF($O$1=\"Low\",energy_prices_low!CD20,IF($O$1=\"High\",energy_prices_hi!CD20)))","v":3.0893992274471374},{"$f":"IF($O$1=\"Central\",energy_prices!CE20,IF($O$1=\"Low\",energy_prices_low!CE20,IF($O$1=\"High\",energy_prices_hi!CE20)))","v":3.0868488509757248},{"$f":"IF($O$1=\"Central\",energy_prices!CF20,IF($O$1=\"Low\",energy_prices_low!CF20,IF($O$1=\"High\",energy_prices_hi!CF20)))","v":3.0843059536141988},{"$f":"IF($O$1=\"Central\",energy_prices!CG20,IF($O$1=\"Low\",energy_prices_low!CG20,IF($O$1=\"High\",energy_prices_hi!CG20)))","v":3.081770513429686},{"$f":"IF($O$1=\"Central\",energy_prices!CH20,IF($O$1=\"Low\",energy_prices_low!CH20,IF($O$1=\"High\",energy_prices_hi!CH20)))","v":3.0792425085536319},{"$f":"IF($O$1=\"Central\",energy_prices!CI20,IF($O$1=\"Low\",energy_prices_low!CI20,IF($O$1=\"High\",energy_prices_hi!CI20)))","v":3.0767219171816134},{"$f":"IF($O$1=\"Central\",energy_prices!CJ20,IF($O$1=\"Low\",energy_prices_low!CJ20,IF($O$1=\"High\",energy_prices_hi!CJ20)))","v":3.0742087175731494},{"$f":"IF($O$1=\"Central\",energy_prices!CK20,IF($O$1=\"Low\",energy_prices_low!CK20,IF($O$1=\"High\",energy_prices_hi!CK20)))","v":3.0717028880515143},{"$f":"IF($O$1=\"Central\",energy_prices!CL20,IF($O$1=\"Low\",energy_prices_low!CL20,IF($O$1=\"High\",energy_prices_hi!CL20)))","v":3.0692044070035491},{"$f":"IF($O$1=\"Central\",energy_prices!CM20,IF($O$1=\"Low\",energy_prices_low!CM20,IF($O$1=\"High\",energy_prices_hi!CM20)))","v":3.0667132528794783},{"$f":"IF($O$1=\"Central\",energy_prices!CN20,IF($O$1=\"Low\",energy_prices_low!CN20,IF($O$1=\"High\",energy_prices_hi!CN20)))","v":3.0642294041927216},{"$f":"IF($O$1=\"Central\",energy_prices!CO20,IF($O$1=\"Low\",energy_prices_low!CO20,IF($O$1=\"High\",energy_prices_hi!CO20)))","v":3.0617528395197082},{"$f":"IF($O$1=\"Central\",energy_prices!CP20,IF($O$1=\"Low\",energy_prices_low!CP20,IF($O$1=\"High\",energy_prices_hi!CP20)))","v":3.0592835374996956},{"$f":"IF($O$1=\"Central\",energy_prices!CQ20,IF($O$1=\"Low\",energy_prices_low!CQ20,IF($O$1=\"High\",energy_prices_hi!CQ20)))","v":3.0568214768345801},{"$f":"IF($O$1=\"Central\",energy_prices!CR20,IF($O$1=\"Low\",energy_prices_low!CR20,IF($O$1=\"High\",energy_prices_hi!CR20)))","v":3.0543666362887172},{"$f":"IF($O$1=\"Central\",energy_prices!CS20,IF($O$1=\"Low\",energy_prices_low!CS20,IF($O$1=\"High\",energy_prices_hi!CS20)))","v":3.0519189946887364},{"$f":"IF($O$1=\"Central\",energy_prices!CT20,IF($O$1=\"Low\",energy_prices_low!CT20,IF($O$1=\"High\",energy_prices_hi!CT20)))","v":3.0494785309233605},{"$f":"IF($O$1=\"Central\",energy_prices!CU20,IF($O$1=\"Low\",energy_prices_low!CU20,IF($O$1=\"High\",energy_prices_hi!CU20)))","v":3.0470452239432193},{"$f":"IF($O$1=\"Central\",energy_prices!CV20,IF($O$1=\"Low\",energy_prices_low!CV20,IF($O$1=\"High\",energy_prices_hi!CV20)))","v":3.0446190527606745},{"$f":"IF($O$1=\"Central\",energy_prices!CW20,IF($O$1=\"Low\",energy_prices_low!CW20,IF($O$1=\"High\",energy_prices_hi!CW20)))","v":3.0421999964496331},{"$f":"IF($O$1=\"Central\",energy_prices!CX20,IF($O$1=\"Low\",energy_prices_low!CX20,IF($O$1=\"High\",energy_prices_hi!CX20)))","v":3.0397880341453685},{"$f":"IF($O$1=\"Central\",energy_prices!CY20,IF($O$1=\"Low\",energy_prices_low!CY20,IF($O$1=\"High\",energy_prices_hi!CY20)))","v":3.037383145044342}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M38","v":0},{"$f":"changes_in_energy!N38","v":0},{"$f":"changes_in_energy!O38","v":0},{"$f":"changes_in_energy!P38","v":0},{"$f":"changes_in_energy!Q38","v":0},{"$f":"changes_in_energy!R38","v":0},{"$f":"changes_in_energy!S38","v":0},{"$f":"changes_in_energy!T38","v":0},{"$f":"changes_in_energy!U38","v":0},{"$f":"changes_in_energy!V38","v":0},{"$f":"changes_in_energy!W38","v":0},{"$f":"changes_in_energy!X38","v":0},{"$f":"changes_in_energy!Y38","v":0},{"$f":"changes_in_energy!Z38","v":0},{"$f":"changes_in_energy!AA38","v":0},{"$f":"changes_in_energy!AB38","v":0},{"$f":"changes_in_energy!AC38","v":0},{"$f":"changes_in_energy!AD38","v":0},{"$f":"changes_in_energy!AE38","v":0},{"$f":"changes_in_energy!AF38","v":0},{"$f":"changes_in_energy!AG38","v":0},{"$f":"changes_in_energy!AH38","v":0},{"$f":"changes_in_energy!AI38","v":0},{"$f":"changes_in_energy!AJ38","v":0},{"$f":"changes_in_energy!AK38","v":0},{"$f":"changes_in_energy!AL38","v":0},{"$f":"changes_in_energy!AM38","v":0},{"$f":"changes_in_energy!AN38","v":0},{"$f":"changes_in_energy!AO38","v":0},{"$f":"changes_in_energy!AP38","v":0},{"$f":"changes_in_energy!AQ38","v":0},{"$f":"changes_in_energy!AR38","v":0},{"$f":"changes_in_energy!AS38","v":0},{"$f":"changes_in_energy!AT38","v":0},{"$f":"changes_in_energy!AU38","v":0},{"$f":"changes_in_energy!AV38","v":0},{"$f":"changes_in_energy!AW38","v":0},{"$f":"changes_in_energy!AX38","v":0},{"$f":"changes_in_energy!AY38","v":0},{"$f":"changes_in_energy!AZ38","v":0},{"$f":"changes_in_energy!BA38","v":0},{"$f":"changes_in_energy!BB38","v":0},{"$f":"changes_in_energy!BC38","v":0},{"$f":"changes_in_energy!BD38","v":0},{"$f":"changes_in_energy!BE38","v":0},{"$f":"changes_in_energy!BF38","v":0},{"$f":"changes_in_energy!BG38","v":0},{"$f":"changes_in_energy!BH38","v":0},{"$f":"changes_in_energy!BI38","v":0},{"$f":"changes_in_energy!BJ38","v":0},{"$f":"changes_in_energy!BK38","v":0},{"$f":"changes_in_energy!BL38","v":0},{"$f":"changes_in_energy!BM38","v":0},{"$f":"changes_in_energy!BN38","v":0},{"$f":"changes_in_energy!BO38","v":0},{"$f":"changes_in_energy!BP38","v":0},{"$f":"changes_in_energy!BQ38","v":0},{"$f":"changes_in_energy!BR38","v":0},{"$f":"changes_in_energy!BS38","v":0},{"$f":"changes_in_energy!BT38","v":0},{"$f":"changes_in_energy!BU38","v":0},{"$f":"changes_in_energy!BV38","v":0},{"$f":"changes_in_energy!BW38","v":0},{"$f":"changes_in_energy!BX38","v":0},{"$f":"changes_in_energy!BY38","v":0},{"$f":"changes_in_energy!BZ38","v":0},{"$f":"changes_in_energy!CA38","v":0},{"$f":"changes_in_energy!CB38","v":0},{"$f":"changes_in_energy!CC38","v":0},{"$f":"changes_in_energy!CD38","v":0},{"$f":"changes_in_energy!CE38","v":0},{"$f":"changes_in_energy!CF38","v":0},{"$f":"changes_in_energy!CG38","v":0},{"$f":"changes_in_energy!CH38","v":0},{"$f":"changes_in_energy!CI38","v":0},{"$f":"changes_in_energy!CJ38","v":0},{"$f":"changes_in_energy!CK38","v":0},{"$f":"changes_in_energy!CL38","v":0},{"$f":"changes_in_energy!CM38","v":0},{"$f":"changes_in_energy!CN38","v":0},{"$f":"changes_in_energy!CO38","v":0},{"$f":"changes_in_energy!CP38","v":0},{"$f":"changes_in_energy!CQ38","v":0},{"$f":"changes_in_energy!CR38","v":0},{"$f":"changes_in_energy!CS38","v":0},{"$f":"changes_in_energy!CT38","v":0},{"$f":"changes_in_energy!CU38","v":0},{"$f":"changes_in_energy!CV38","v":0},{"$f":"changes_in_energy!CW38","v":0},{"$f":"changes_in_energy!CX38","v":0},{"$f":"changes_in_energy!CY38","v":0}]
["Primary rebound effect: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M41*1000000","v":0},{"$f":"changes_in_energy!N41*1000000","v":0},{"$f":"changes_in_energy!O41*1000000","v":0},{"$f":"changes_in_energy!P41*1000000","v":0},{"$f":"changes_in_energy!Q41*1000000","v":0},{"$f":"changes_in_energy!R41*1000000","v":0},{"$f":"changes_in_energy!S41*1000000","v":0},{"$f":"changes_in_energy!T41*1000000","v":0},{"$f":"changes_in_energy!U41*1000000","v":0},{"$f":"changes_in_energy!V41*1000000","v":0},{"$f":"changes_in_energy!W41*1000000","v":0},{"$f":"changes_in_energy!X41*1000000","v":0},{"$f":"changes_in_energy!Y41*1000000","v":0},{"$f":"changes_in_energy!Z41*1000000","v":0},{"$f":"changes_in_energy!AA41*1000000","v":0},{"$f":"changes_in_energy!AB41*1000000","v":0},{"$f":"changes_in_energy!AC41*1000000","v":0},{"$f":"changes_in_energy!AD41*1000000","v":0},{"$f":"changes_in_energy!AE41*1000000","v":0},{"$f":"changes_in_energy!AF41*1000000","v":0},{"$f":"changes_in_energy!AG41*1000000","v":0},{"$f":"changes_in_energy!AH41*1000000","v":0},{"$f":"changes_in_energy!AI41*1000000","v":0},{"$f":"changes_in_energy!AJ41*1000000","v":0},{"$f":"changes_in_energy!AK41*1000000","v":0},{"$f":"changes_in_energy!AL41*1000000","v":0},{"$f":"changes_in_energy!AM41*1000000","v":0},{"$f":"changes_in_energy!AN41*1000000","v":0},{"$f":"changes_in_energy!AO41*1000000","v":0},{"$f":"changes_in_energy!AP41*1000000","v":0},{"$f":"changes_in_energy!AQ41*1000000","v":0},{"$f":"changes_in_energy!AR41*1000000","v":0},{"$f":"changes_in_energy!AS41*1000000","v":0},{"$f":"changes_in_energy!AT41*1000000","v":0},{"$f":"changes_in_energy!AU41*1000000","v":0},{"$f":"changes_in_energy!AV41*1000000","v":0},{"$f":"changes_in_energy!AW41*1000000","v":0},{"$f":"changes_in_energy!AX41*1000000","v":0},{"$f":"changes_in_energy!AY41*1000000","v":0},{"$f":"changes_in_energy!AZ41*1000000","v":0},{"$f":"changes_in_energy!BA41*1000000","v":0},{"$f":"changes_in_energy!BB41*1000000","v":0},{"$f":"changes_in_energy!BC41*1000000","v":0},{"$f":"changes_in_energy!BD41*1000000","v":0},{"$f":"changes_in_energy!BE41*1000000","v":0},{"$f":"changes_in_energy!BF41*1000000","v":0},{"$f":"changes_in_energy!BG41*1000000","v":0},{"$f":"changes_in_energy!BH41*1000000","v":0},{"$f":"changes_in_energy!BI41*1000000","v":0},{"$f":"changes_in_energy!BJ41*1000000","v":0},{"$f":"changes_in_energy!BK41*1000000","v":0},{"$f":"changes_in_energy!BL41*1000000","v":0},{"$f":"changes_in_energy!BM41*1000000","v":0},{"$f":"changes_in_energy!BN41*1000000","v":0},{"$f":"changes_in_energy!BO41*1000000","v":0},{"$f":"changes_in_energy!BP41*1000000","v":0},{"$f":"changes_in_energy!BQ41*1000000","v":0},{"$f":"changes_in_energy!BR41*1000000","v":0},{"$f":"changes_in_energy!BS41*1000000","v":0},{"$f":"changes_in_energy!BT41*1000000","v":0},{"$f":"changes_in_energy!BU41*1000000","v":0},{"$f":"changes_in_energy!BV41*1000000","v":0},{"$f":"changes_in_energy!BW41*1000000","v":0},{"$f":"changes_in_energy!BX41*1000000","v":0},{"$f":"changes_in_energy!BY41*1000000","v":0},{"$f":"changes_in_energy!BZ41*1000000","v":0},{"$f":"changes_in_energy!CA41*1000000","v":0},{"$f":"changes_in_energy!CB41*1000000","v":0},{"$f":"changes_in_energy!CC41*1000000","v":0},{"$f":"changes_in_energy!CD41*1000000","v":0},{"$f":"changes_in_energy!CE41*1000000","v":0},{"$f":"changes_in_energy!CF41*1000000","v":0},{"$f":"changes_in_energy!CG41*1000000","v":0},{"$f":"changes_in_energy!CH41*1000000","v":0},{"$f":"changes_in_energy!CI41*1000000","v":0},{"$f":"changes_in_energy!CJ41*1000000","v":0},{"$f":"changes_in_energy!CK41*1000000","v":0},{"$f":"changes_in_energy!CL41*1000000","v":0},{"$f":"changes_in_energy!CM41*1000000","v":0},{"$f":"changes_in_energy!CN41*1000000","v":0},{"$f":"changes_in_energy!CO41*1000000","v":0},{"$f":"changes_in_energy!CP41*1000000","v":0},{"$f":"changes_in_energy!CQ41*1000000","v":0},{"$f":"changes_in_energy!CR41*1000000","v":0},{"$f":"changes_in_energy!CS41*1000000","v":0},{"$f":"changes_in_energy!CT41*1000000","v":0},{"$f":"changes_in_energy!CU41*1000000","v":0},{"$f":"changes_in_energy!CV41*1000000","v":0},{"$f":"changes_in_energy!CW41*1000000","v":0},{"$f":"changes_in_energy!CX41*1000000","v":0},{"$f":"changes_in_energy!CY41*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M61*M63)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA61*BA63)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in energy use: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M36*1000000","v":0},{"$f":"changes_in_energy!N36*1000000","v":0},{"$f":"changes_in_energy!O36*1000000","v":0},{"$f":"changes_in_energy!P36*1000000","v":0},{"$f":"changes_in_energy!Q36*1000000","v":0},{"$f":"changes_in_energy!R36*1000000","v":0},{"$f":"changes_in_energy!S36*1000000","v":0},{"$f":"changes_in_energy!T36*1000000","v":0},{"$f":"changes_in_energy!U36*1000000","v":0},{"$f":"changes_in_energy!V36*1000000","v":0},{"$f":"changes_in_energy!W36*1000000","v":0},{"$f":"changes_in_energy!X36*1000000","v":0},{"$f":"changes_in_energy!Y36*1000000","v":0},{"$f":"changes_in_energy!Z36*1000000","v":0},{"$f":"changes_in_energy!AA36*1000000","v":0},{"$f":"changes_in_energy!AB36*1000000","v":0},{"$f":"changes_in_energy!AC36*1000000","v":0},{"$f":"changes_in_energy!AD36*1000000","v":0},{"$f":"changes_in_energy!AE36*1000000","v":0},{"$f":"changes_in_energy!AF36*1000000","v":0},{"$f":"changes_in_energy!AG36*1000000","v":0},{"$f":"changes_in_energy!AH36*1000000","v":0},{"$f":"changes_in_energy!AI36*1000000","v":0},{"$f":"changes_in_energy!AJ36*1000000","v":0},{"$f":"changes_in_energy!AK36*1000000","v":0},{"$f":"changes_in_energy!AL36*1000000","v":0},{"$f":"changes_in_energy!AM36*1000000","v":0},{"$f":"changes_in_energy!AN36*1000000","v":0},{"$f":"changes_in_energy!AO36*1000000","v":0},{"$f":"changes_in_energy!AP36*1000000","v":0},{"$f":"changes_in_energy!AQ36*1000000","v":0},{"$f":"changes_in_energy!AR36*1000000","v":0},{"$f":"changes_in_energy!AS36*1000000","v":0},{"$f":"changes_in_energy!AT36*1000000","v":0},{"$f":"changes_in_energy!AU36*1000000","v":0},{"$f":"changes_in_energy!AV36*1000000","v":0},{"$f":"changes_in_energy!AW36*1000000","v":0},{"$f":"changes_in_energy!AX36*1000000","v":0},{"$f":"changes_in_energy!AY36*1000000","v":0},{"$f":"changes_in_energy!AZ36*1000000","v":0},{"$f":"changes_in_energy!BA36*1000000","v":0},{"$f":"changes_in_energy!BB36*1000000","v":0},{"$f":"changes_in_energy!BC36*1000000","v":0},{"$f":"changes_in_energy!BD36*1000000","v":0},{"$f":"changes_in_energy!BE36*1000000","v":0},{"$f":"changes_in_energy!BF36*1000000","v":0},{"$f":"changes_in_energy!BG36*1000000","v":0},{"$f":"changes_in_energy!BH36*1000000","v":0},{"$f":"changes_in_energy!BI36*1000000","v":0},{"$f":"changes_in_energy!BJ36*1000000","v":0},{"$f":"changes_in_energy!BK36*1000000","v":0},{"$f":"changes_in_energy!BL36*1000000","v":0},{"$f":"changes_in_energy!BM36*1000000","v":0},{"$f":"changes_in_energy!BN36*1000000","v":0},{"$f":"changes_in_energy!BO36*1000000","v":0},{"$f":"changes_in_energy!BP36*1000000","v":0},{"$f":"changes_in_energy!BQ36*1000000","v":0},{"$f":"changes_in_energy!BR36*1000000","v":0},{"$f":"changes_in_energy!BS36*1000000","v":0},{"$f":"changes_in_energy!BT36*1000000","v":0},{"$f":"changes_in_energy!BU36*1000000","v":0},{"$f":"changes_in_energy!BV36*1000000","v":0},{"$f":"changes_in_energy!BW36*1000000","v":0},{"$f":"changes_in_energy!BX36*1000000","v":0},{"$f":"changes_in_energy!BY36*1000000","v":0},{"$f":"changes_in_energy!BZ36*1000000","v":0},{"$f":"changes_in_energy!CA36*1000000","v":0},{"$f":"changes_in_energy!CB36*1000000","v":0},{"$f":"changes_in_energy!CC36*1000000","v":0},{"$f":"changes_in_energy!CD36*1000000","v":0},{"$f":"changes_in_energy!CE36*1000000","v":0},{"$f":"changes_in_energy!CF36*1000000","v":0},{"$f":"changes_in_energy!CG36*1000000","v":0},{"$f":"changes_in_energy!CH36*1000000","v":0},{"$f":"changes_in_energy!CI36*1000000","v":0},{"$f":"changes_in_energy!CJ36*1000000","v":0},{"$f":"changes_in_energy!CK36*1000000","v":0},{"$f":"changes_in_energy!CL36*1000000","v":0},{"$f":"changes_in_energy!CM36*1000000","v":0},{"$f":"changes_in_energy!CN36*1000000","v":0},{"$f":"changes_in_energy!CO36*1000000","v":0},{"$f":"changes_in_energy!CP36*1000000","v":0},{"$f":"changes_in_energy!CQ36*1000000","v":0},{"$f":"changes_in_energy!CR36*1000000","v":0},{"$f":"changes_in_energy!CS36*1000000","v":0},{"$f":"changes_in_energy!CT36*1000000","v":0},{"$f":"changes_in_energy!CU36*1000000","v":0},{"$f":"changes_in_energy!CV36*1000000","v":0},{"$f":"changes_in_energy!CW36*1000000","v":0},{"$f":"changes_in_energy!CX36*1000000","v":0},{"$f":"changes_in_energy!CY36*1000000","v":0}]
["Retail price: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M21,IF($O$1=\"Low\",energy_prices_low!M21,IF($O$1=\"High\",energy_prices_hi!M21)))","v":1.2132258440046568},{"$f":"IF($O$1=\"Central\",energy_prices!N21,IF($O$1=\"Low\",energy_prices_low!N21,IF($O$1=\"High\",energy_prices_hi!N21)))","v":1.3180091116173123},{"$f":"IF($O$1=\"Central\",energy_prices!O21,IF($O$1=\"Low\",energy_prices_low!O21,IF($O$1=\"High\",energy_prices_hi!O21)))","v":1.2686913580246912},{"$f":"IF($O$1=\"Central\",energy_prices!P21,IF($O$1=\"Low\",energy_prices_low!P21,IF($O$1=\"High\",energy_prices_hi!P21)))","v":1.3072582417582417},{"$f":"IF($O$1=\"Central\",energy_prices!Q21,IF($O$1=\"Low\",energy_prices_low!Q21,IF($O$1=\"High\",energy_prices_hi!Q21)))","v":1.2902440347071582},{"$f":"IF($O$1=\"Central\",energy_prices!R21,IF($O$1=\"Low\",energy_prices_low!R21,IF($O$1=\"High\",energy_prices_hi!R21)))","v":1.1314439655172412},{"$f":"IF($O$1=\"Central\",energy_prices!S21,IF($O$1=\"Low\",energy_prices_low!S21,IF($O$1=\"High\",energy_prices_hi!S21)))","v":1.0367082452431289},{"$f":"IF($O$1=\"Central\",energy_prices!T21,IF($O$1=\"Low\",energy_prices_low!T21,IF($O$1=\"High\",energy_prices_hi!T21)))","v":1.1494776739356178},{"$f":"IF($O$1=\"Central\",energy_prices!U21,IF($O$1=\"Low\",energy_prices_low!U21,IF($O$1=\"High\",energy_prices_hi!U21)))","v":1.3896894790602656},{"$f":"IF($O$1=\"Central\",energy_prices!V21,IF($O$1=\"Low\",energy_prices_low!V21,IF($O$1=\"High\",energy_prices_hi!V21)))","v":1.3415169999999998},{"$f":"IF($O$1=\"Central\",energy_prices!W21,IF($O$1=\"Low\",energy_prices_low!W21,IF($O$1=\"High\",energy_prices_hi!W21)))","v":1.0727007606181258},{"$f":"IF($O$1=\"Central\",energy_prices!X21,IF($O$1=\"Low\",energy_prices_low!X21,IF($O$1=\"High\",energy_prices_hi!X21)))","v":1.1775878534605615},{"$f":"IF($O$1=\"Central\",energy_prices!Y21,IF($O$1=\"Low\",energy_prices_low!Y21,IF($O$1=\"High\",energy_prices_hi!Y21)))","v":2.239241551756685},{"$f":"IF($O$1=\"Central\",energy_prices!Z21,IF($O$1=\"Low\",energy_prices_low!Z21,IF($O$1=\"High\",energy_prices_hi!Z21)))","v":3.7803523070697},{"$f":"IF($O$1=\"Central\",energy_prices!AA21,IF($O$1=\"Low\",energy_prices_low!AA21,IF($O$1=\"High\",energy_prices_hi!AA21)))","v":3.1427711701121877},{"$f":"IF($O$1=\"Central\",energy_prices!AB21,IF($O$1=\"Low\",energy_prices_low!AB21,IF($O$1=\"High\",energy_prices_hi!AB21)))","v":3.0871852211318456},{"$f":"IF($O$1=\"Central\",energy_prices!AC21,IF($O$1=\"Low\",energy_prices_low!AC21,IF($O$1=\"High\",energy_prices_hi!AC21)))","v":3.0101870565939173},{"$f":"IF($O$1=\"Central\",energy_prices!AD21,IF($O$1=\"Low\",energy_prices_low!AD21,IF($O$1=\"High\",energy_prices_hi!AD21)))","v":3.1254735981852355},{"$f":"IF($O$1=\"Central\",energy_prices!AE21,IF($O$1=\"Low\",energy_prices_low!AE21,IF($O$1=\"High\",energy_prices_hi!AE21)))","v":3.0754018906626626},{"$f":"IF($O$1=\"Central\",energy_prices!AF21,IF($O$1=\"Low\",energy_prices_low!AF21,IF($O$1=\"High\",energy_prices_hi!AF21)))","v":3.0255990394322327},{"$f":"IF($O$1=\"Central\",energy_prices!AG21,IF($O$1=\"Low\",energy_prices_low!AG21,IF($O$1=\"High\",energy_prices_hi!AG21)))","v":2.9702308925534373},{"$f":"IF($O$1=\"Central\",energy_prices!AH21,IF($O$1=\"Low\",energy_prices_low!AH21,IF($O$1=\"High\",energy_prices_hi!AH21)))","v":2.9263845573158909},{"$f":"IF($O$1=\"Central\",energy_prices!AI21,IF($O$1=\"Low\",energy_prices_low!AI21,IF($O$1=\"High\",energy_prices_hi!AI21)))","v":2.8710461647797341},{"$f":"IF($O$1=\"Central\",energy_prices!AJ21,IF($O$1=\"Low\",energy_prices_low!AJ21,IF($O$1=\"High\",energy_prices_hi!AJ21)))","v":2.8272297874824814},{"$f":"IF($O$1=\"Central\",energy_prices!AK21,IF($O$1=\"Low\",energy_prices_low!AK21,IF($O$1=\"High\",energy_prices_hi!AK21)))","v":2.7719215578774112},{"$f":"IF($O$1=\"Central\",energy_prices!AL21,IF($O$1=\"Low\",energy_prices_low!AL21,IF($O$1=\"High\",energy_prices_hi!AL21)))","v":2.7166285647089179},{"$f":"IF($O$1=\"Central\",energy_prices!AM21,IF($O$1=\"Low\",energy_prices_low!AM21,IF($O$1=\"High\",energy_prices_hi!AM21)))","v":2.6728578974299353},{"$f":"IF($O$1=\"Central\",energy_prices!AN21,IF($O$1=\"Low\",energy_prices_low!AN21,IF($O$1=\"High\",energy_prices_hi!AN21)))","v":2.6175956906194116},{"$f":"IF($O$1=\"Central\",energy_prices!AO21,IF($O$1=\"Low\",energy_prices_low!AO21,IF($O$1=\"High\",energy_prices_hi!AO21)))","v":2.5738560203577401},{"$f":"IF($O$1=\"Central\",energy_prices!AP21,IF($O$1=\"Low\",energy_prices_low!AP21,IF($O$1=\"High\",energy_prices_hi!AP21)))","v":2.5186250226653288},{"$f":"IF($O$1=\"Central\",energy_prices!AQ21,IF($O$1=\"Low\",energy_prices_low!AQ21,IF($O$1=\"High\",energy_prices_hi!AQ21)))","v":2.4749167750738978},{"$f":"IF($O$1=\"Central\",energy_prices!AR21,IF($O$1=\"Low\",energy_prices_low!AR21,IF($O$1=\"High\",energy_prices_hi!AR21)))","v":2.4163808922505594},{"$f":"IF($O$1=\"Central\",energy_prices!AS21,IF($O$1=\"Low\",energy_prices_low!AS21,IF($O$1=\"High\",energy_prices_hi!AS21)))","v":2.4153828707635085},{"$f":"IF($O$1=\"Central\",energy_prices!AT21,IF($O$1=\"Low\",energy_prices_low!AT21,IF($O$1=\"High\",energy_prices_hi!AT21)))","v":2.4143877760256869},{"$f":"IF($O$1=\"Central\",energy_prices!AU21,IF($O$1=\"Low\",energy_prices_low!AU21,IF($O$1=\"High\",energy_prices_hi!AU21)))","v":2.413395599454252},{"$f":"IF($O$1=\"Central\",energy_prices!AV21,IF($O$1=\"Low\",energy_prices_low!AV21,IF($O$1=\"High\",energy_prices_hi!AV21)))","v":2.4124063324915301},{"$f":"IF($O$1=\"Central\",energy_prices!AW21,IF($O$1=\"Low\",energy_prices_low!AW21,IF($O$1=\"High\",energy_prices_hi!AW21)))","v":2.4114199666049458},{"$f":"IF($O$1=\"Central\",energy_prices!AX21,IF($O$1=\"Low\",energy_prices_low!AX21,IF($O$1=\"High\",energy_prices_hi!AX21)))","v":2.4104364932869449},{"$f":"IF($O$1=\"Central\",energy_prices!AY21,IF($O$1=\"Low\",energy_prices_low!AY21,IF($O$1=\"High\",energy_prices_hi!AY21)))","v":2.4094559040549184},{"$f":"IF($O$1=\"Central\",energy_prices!AZ21,IF($O$1=\"Low\",energy_prices_low!AZ21,IF($O$1=\"High\",energy_prices_hi!AZ21)))","v":2.4084781904511403},{"$f":"IF($O$1=\"Central\",energy_prices!BA21,IF($O$1=\"Low\",energy_prices_low!BA21,IF($O$1=\"High\",energy_prices_hi!BA21)))","v":2.4075033440426794},{"$f":"IF($O$1=\"Central\",energy_prices!BB21,IF($O$1=\"Low\",energy_prices_low!BB21,IF($O$1=\"High\",energy_prices_hi!BB21)))","v":2.4065313564213411},{"$f":"IF($O$1=\"Central\",energy_prices!BC21,IF($O$1=\"Low\",energy_prices_low!BC21,IF($O$1=\"High\",energy_prices_hi!BC21)))","v":2.4055622192035839},{"$f":"IF($O$1=\"Central\",energy_prices!BD21,IF($O$1=\"Low\",energy_prices_low!BD21,IF($O$1=\"High\",energy_prices_hi!BD21)))","v":2.4045959240304544},{"$f":"IF($O$1=\"Central\",energy_prices!BE21,IF($O$1=\"Low\",energy_prices_low!BE21,IF($O$1=\"High\",energy_prices_hi!BE21)))","v":2.4036324625675096},{"$f":"IF($O$1=\"Central\",energy_prices!BF21,IF($O$1=\"Low\",energy_prices_low!BF21,IF($O$1=\"High\",energy_prices_hi!BF21)))","v":2.4026718265047493},{"$f":"IF($O$1=\"Central\",energy_prices!BG21,IF($O$1=\"Low\",energy_prices_low!BG21,IF($O$1=\"High\",energy_prices_hi!BG21)))","v":2.4017140075565426},{"$f":"IF($O$1=\"Central\",energy_prices!BH21,IF($O$1=\"Low\",energy_prices_low!BH21,IF($O$1=\"High\",energy_prices_hi!BH21)))","v":2.4007589974615557},{"$f":"IF($O$1=\"Central\",energy_prices!BI21,IF($O$1=\"Low\",energy_prices_low!BI21,IF($O$1=\"High\",energy_prices_hi!BI21)))","v":2.3998067879826848},{"$f":"IF($O$1=\"Central\",energy_prices!BJ21,IF($O$1=\"Low\",energy_prices_low!BJ21,IF($O$1=\"High\",energy_prices_hi!BJ21)))","v":2.3988573709069767},{"$f":"IF($O$1=\"Central\",energy_prices!BK21,IF($O$1=\"Low\",energy_prices_low!BK21,IF($O$1=\"High\",energy_prices_hi!BK21)))","v":2.3979107380455669},{"$f":"IF($O$1=\"Central\",energy_prices!BL21,IF($O$1=\"Low\",energy_prices_low!BL21,IF($O$1=\"High\",energy_prices_hi!BL21)))","v":2.3969668812336042},{"$f":"IF($O$1=\"Central\",energy_prices!BM21,IF($O$1=\"Low\",energy_prices_low!BM21,IF($O$1=\"High\",energy_prices_hi!BM21)))","v":2.3960257923301809},{"$f":"IF($O$1=\"Central\",energy_prices!BN21,IF($O$1=\"Low\",energy_prices_low!BN21,IF($O$1=\"High\",energy_prices_hi!BN21)))","v":2.395087463218263},{"$f":"IF($O$1=\"Central\",energy_prices!BO21,IF($O$1=\"Low\",energy_prices_low!BO21,IF($O$1=\"High\",energy_prices_hi!BO21)))","v":2.3941518858046207},{"$f":"IF($O$1=\"Central\",energy_prices!BP21,IF($O$1=\"Low\",energy_prices_low!BP21,IF($O$1=\"High\",energy_prices_hi!BP21)))","v":2.3932190520197576},{"$f":"IF($O$1=\"Central\",energy_prices!BQ21,IF($O$1=\"Low\",energy_prices_low!BQ21,IF($O$1=\"High\",energy_prices_hi!BQ21)))","v":2.3922889538178413},{"$f":"IF($O$1=\"Central\",energy_prices!BR21,IF($O$1=\"Low\",energy_prices_low!BR21,IF($O$1=\"High\",energy_prices_hi!BR21)))","v":2.3913615831766344},{"$f":"IF($O$1=\"Central\",energy_prices!BS21,IF($O$1=\"Low\",energy_prices_low!BS21,IF($O$1=\"High\",energy_prices_hi!BS21)))","v":2.3904369320974252},{"$f":"IF($O$1=\"Central\",energy_prices!BT21,IF($O$1=\"Low\",energy_prices_low!BT21,IF($O$1=\"High\",energy_prices_hi!BT21)))","v":2.3895149926049584},{"$f":"IF($O$1=\"Central\",energy_prices!BU21,IF($O$1=\"Low\",energy_prices_low!BU21,IF($O$1=\"High\",energy_prices_hi!BU21)))","v":2.388595756747367},{"$f":"IF($O$1=\"Central\",energy_prices!BV21,IF($O$1=\"Low\",energy_prices_low!BV21,IF($O$1=\"High\",energy_prices_hi!BV21)))","v":2.3876792165961032},{"$f":"IF($O$1=\"Central\",energy_prices!BW21,IF($O$1=\"Low\",energy_prices_low!BW21,IF($O$1=\"High\",energy_prices_hi!BW21)))","v":2.3867653642458686},{"$f":"IF($O$1=\"Central\",energy_prices!BX21,IF($O$1=\"Low\",energy_prices_low!BX21,IF($O$1=\"High\",energy_prices_hi!BX21)))","v":2.3858541918145502},{"$f":"IF($O$1=\"Central\",energy_prices!BY21,IF($O$1=\"Low\",energy_prices_low!BY21,IF($O$1=\"High\",energy_prices_hi!BY21)))","v":2.3849456914431477},{"$f":"IF($O$1=\"Central\",energy_prices!BZ21,IF($O$1=\"Low\",energy_prices_low!BZ21,IF($O$1=\"High\",energy_prices_hi!BZ21)))","v":2.3840398552957081},{"$f":"IF($O$1=\"Central\",energy_prices!CA21,IF($O$1=\"Low\",energy_prices_low!CA21,IF($O$1=\"High\",energy_prices_hi!CA21)))","v":2.3831366755592582},{"$f":"IF($O$1=\"Central\",energy_prices!CB21,IF($O$1=\"Low\",energy_prices_low!CB21,IF($O$1=\"High\",energy_prices_hi!CB21)))","v":2.3822361444437363},{"$f":"IF($O$1=\"Central\",energy_prices!CC21,IF($O$1=\"Low\",energy_prices_low!CC21,IF($O$1=\"High\",energy_prices_hi!CC21)))","v":2.3813382541819252},{"$f":"IF($O$1=\"Central\",energy_prices!CD21,IF($O$1=\"Low\",energy_prices_low!CD21,IF($O$1=\"High\",energy_prices_hi!CD21)))","v":2.3804429970293866},{"$f":"IF($O$1=\"Central\",energy_prices!CE21,IF($O$1=\"Low\",energy_prices_low!CE21,IF($O$1=\"High\",energy_prices_hi!CE21)))","v":2.3795503652643926},{"$f":"IF($O$1=\"Central\",energy_prices!CF21,IF($O$1=\"Low\",energy_prices_low!CF21,IF($O$1=\"High\",energy_prices_hi!CF21)))","v":2.3786603511878583},{"$f":"IF($O$1=\"Central\",energy_prices!CG21,IF($O$1=\"Low\",energy_prices_low!CG21,IF($O$1=\"High\",energy_prices_hi!CG21)))","v":2.3777729471232791},{"$f":"IF($O$1=\"Central\",energy_prices!CH21,IF($O$1=\"Low\",energy_prices_low!CH21,IF($O$1=\"High\",energy_prices_hi!CH21)))","v":2.3768881454166602},{"$f":"IF($O$1=\"Central\",energy_prices!CI21,IF($O$1=\"Low\",energy_prices_low!CI21,IF($O$1=\"High\",energy_prices_hi!CI21)))","v":2.3760059384364536},{"$f":"IF($O$1=\"Central\",energy_prices!CJ21,IF($O$1=\"Low\",energy_prices_low!CJ21,IF($O$1=\"High\",energy_prices_hi!CJ21)))","v":2.375126318573491},{"$f":"IF($O$1=\"Central\",energy_prices!CK21,IF($O$1=\"Low\",energy_prices_low!CK21,IF($O$1=\"High\",energy_prices_hi!CK21)))","v":2.374249278240919},{"$f":"IF($O$1=\"Central\",energy_prices!CL21,IF($O$1=\"Low\",energy_prices_low!CL21,IF($O$1=\"High\",energy_prices_hi!CL21)))","v":2.373374809874131},{"$f":"IF($O$1=\"Central\",energy_prices!CM21,IF($O$1=\"Low\",energy_prices_low!CM21,IF($O$1=\"High\",energy_prices_hi!CM21)))","v":2.3725029059307063},{"$f":"IF($O$1=\"Central\",energy_prices!CN21,IF($O$1=\"Low\",energy_prices_low!CN21,IF($O$1=\"High\",energy_prices_hi!CN21)))","v":2.3716335588903412},{"$f":"IF($O$1=\"Central\",energy_prices!CO21,IF($O$1=\"Low\",energy_prices_low!CO21,IF($O$1=\"High\",energy_prices_hi!CO21)))","v":2.3707667612547865},{"$f":"IF($O$1=\"Central\",energy_prices!CP21,IF($O$1=\"Low\",energy_prices_low!CP21,IF($O$1=\"High\",energy_prices_hi!CP21)))","v":2.3699025055477825},{"$f":"IF($O$1=\"Central\",energy_prices!CQ21,IF($O$1=\"Low\",energy_prices_low!CQ21,IF($O$1=\"High\",energy_prices_hi!CQ21)))","v":2.3690407843149917},{"$f":"IF($O$1=\"Central\",energy_prices!CR21,IF($O$1=\"Low\",energy_prices_low!CR21,IF($O$1=\"High\",energy_prices_hi!CR21)))","v":2.3681815901239402},{"$f":"IF($O$1=\"Central\",energy_prices!CS21,IF($O$1=\"Low\",energy_prices_low!CS21,IF($O$1=\"High\",energy_prices_hi!CS21)))","v":2.3673249155639469},{"$f":"IF($O$1=\"Central\",energy_prices!CT21,IF($O$1=\"Low\",energy_prices_low!CT21,IF($O$1=\"High\",energy_prices_hi!CT21)))","v":2.3664707532460652},{"$f":"IF($O$1=\"Central\",energy_prices!CU21,IF($O$1=\"Low\",energy_prices_low!CU21,IF($O$1=\"High\",energy_prices_hi!CU21)))","v":2.3656190958030159},{"$f":"IF($O$1=\"Central\",energy_prices!CV21,IF($O$1=\"Low\",energy_prices_low!CV21,IF($O$1=\"High\",energy_prices_hi!CV21)))","v":2.3647699358891252},{"$f":"IF($O$1=\"Central\",energy_prices!CW21,IF($O$1=\"Low\",energy_prices_low!CW21,IF($O$1=\"High\",energy_prices_hi!CW21)))","v":2.3639232661802603},{"$f":"IF($O$1=\"Central\",energy_prices!CX21,IF($O$1=\"Low\",energy_prices_low!CX21,IF($O$1=\"High\",energy_prices_hi!CX21)))","v":2.3630790793737675},{"$f":"IF($O$1=\"Central\",energy_prices!CY21,IF($O$1=\"Low\",energy_prices_low!CY21,IF($O$1=\"High\",energy_prices_hi!CY21)))","v":2.3622373681884086}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M39","v":0},{"$f":"changes_in_energy!N39","v":0},{"$f":"changes_in_energy!O39","v":0},{"$f":"changes_in_energy!P39","v":0},{"$f":"changes_in_energy!Q39","v":0},{"$f":"changes_in_energy!R39","v":0},{"$f":"changes_in_energy!S39","v":0},{"$f":"changes_in_energy!T39","v":0},{"$f":"changes_in_energy!U39","v":0},{"$f":"changes_in_energy!V39","v":0},{"$f":"changes_in_energy!W39","v":0},{"$f":"changes_in_energy!X39","v":0},{"$f":"changes_in_energy!Y39","v":0},{"$f":"changes_in_energy!Z39","v":0},{"$f":"changes_in_energy!AA39","v":0},{"$f":"changes_in_energy!AB39","v":0},{"$f":"changes_in_energy!AC39","v":0},{"$f":"changes_in_energy!AD39","v":0},{"$f":"changes_in_energy!AE39","v":0},{"$f":"changes_in_energy!AF39","v":0},{"$f":"changes_in_energy!AG39","v":0},{"$f":"changes_in_energy!AH39","v":0},{"$f":"changes_in_energy!AI39","v":0},{"$f":"changes_in_energy!AJ39","v":0},{"$f":"changes_in_energy!AK39","v":0},{"$f":"changes_in_energy!AL39","v":0},{"$f":"changes_in_energy!AM39","v":0},{"$f":"changes_in_energy!AN39","v":0},{"$f":"changes_in_energy!AO39","v":0},{"$f":"changes_in_energy!AP39","v":0},{"$f":"changes_in_energy!AQ39","v":0},{"$f":"changes_in_energy!AR39","v":0},{"$f":"changes_in_energy!AS39","v":0},{"$f":"changes_in_energy!AT39","v":0},{"$f":"changes_in_energy!AU39","v":0},{"$f":"changes_in_energy!AV39","v":0},{"$f":"changes_in_energy!AW39","v":0},{"$f":"changes_in_energy!AX39","v":0},{"$f":"changes_in_energy!AY39","v":0},{"$f":"changes_in_energy!AZ39","v":0},{"$f":"changes_in_energy!BA39","v":0},{"$f":"changes_in_energy!BB39","v":0},{"$f":"changes_in_energy!BC39","v":0},{"$f":"changes_in_energy!BD39","v":0},{"$f":"changes_in_energy!BE39","v":0},{"$f":"changes_in_energy!BF39","v":0},{"$f":"changes_in_energy!BG39","v":0},{"$f":"changes_in_energy!BH39","v":0},{"$f":"changes_in_energy!BI39","v":0},{"$f":"changes_in_energy!BJ39","v":0},{"$f":"changes_in_energy!BK39","v":0},{"$f":"changes_in_energy!BL39","v":0},{"$f":"changes_in_energy!BM39","v":0},{"$f":"changes_in_energy!BN39","v":0},{"$f":"changes_in_energy!BO39","v":0},{"$f":"changes_in_energy!BP39","v":0},{"$f":"changes_in_energy!BQ39","v":0},{"$f":"changes_in_energy!BR39","v":0},{"$f":"changes_in_energy!BS39","v":0},{"$f":"changes_in_energy!BT39","v":0},{"$f":"changes_in_energy!BU39","v":0},{"$f":"changes_in_energy!BV39","v":0},{"$f":"changes_in_energy!BW39","v":0},{"$f":"changes_in_energy!BX39","v":0},{"$f":"changes_in_energy!BY39","v":0},{"$f":"changes_in_energy!BZ39","v":0},{"$f":"changes_in_energy!CA39","v":0},{"$f":"changes_in_energy!CB39","v":0},{"$f":"changes_in_energy!CC39","v":0},{"$f":"changes_in_energy!CD39","v":0},{"$f":"changes_in_energy!CE39","v":0},{"$f":"changes_in_energy!CF39","v":0},{"$f":"changes_in_energy!CG39","v":0},{"$f":"changes_in_energy!CH39","v":0},{"$f":"changes_in_energy!CI39","v":0},{"$f":"changes_in_energy!CJ39","v":0},{"$f":"changes_in_energy!CK39","v":0},{"$f":"changes_in_energy!CL39","v":0},{"$f":"changes_in_energy!CM39","v":0},{"$f":"changes_in_energy!CN39","v":0},{"$f":"changes_in_energy!CO39","v":0},{"$f":"changes_in_energy!CP39","v":0},{"$f":"changes_in_energy!CQ39","v":0},{"$f":"changes_in_energy!CR39","v":0},{"$f":"changes_in_energy!CS39","v":0},{"$f":"changes_in_energy!CT39","v":0},{"$f":"changes_in_energy!CU39","v":0},{"$f":"changes_in_energy!CV39","v":0},{"$f":"changes_in_energy!CW39","v":0},{"$f":"changes_in_energy!CX39","v":0},{"$f":"changes_in_energy!CY39","v":0}]
["Primary rebound effect: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M42*1000000","v":0},{"$f":"changes_in_energy!N42*1000000","v":0},{"$f":"changes_in_energy!O42*1000000","v":0},{"$f":"changes_in_energy!P42*1000000","v":0},{"$f":"changes_in_energy!Q42*1000000","v":0},{"$f":"changes_in_energy!R42*1000000","v":0},{"$f":"changes_in_energy!S42*1000000","v":0},{"$f":"changes_in_energy!T42*1000000","v":0},{"$f":"changes_in_energy!U42*1000000","v":0},{"$f":"changes_in_energy!V42*1000000","v":0},{"$f":"changes_in_energy!W42*1000000","v":0},{"$f":"changes_in_energy!X42*1000000","v":0},{"$f":"changes_in_energy!Y42*1000000","v":0},{"$f":"changes_in_energy!Z42*1000000","v":0},{"$f":"changes_in_energy!AA42*1000000","v":0},{"$f":"changes_in_energy!AB42*1000000","v":0},{"$f":"changes_in_energy!AC42*1000000","v":0},{"$f":"changes_in_energy!AD42*1000000","v":0},{"$f":"changes_in_energy!AE42*1000000","v":0},{"$f":"changes_in_energy!AF42*1000000","v":0},{"$f":"changes_in_energy!AG42*1000000","v":0},{"$f":"changes_in_energy!AH42*1000000","v":0},{"$f":"changes_in_energy!AI42*1000000","v":0},{"$f":"changes_in_energy!AJ42*1000000","v":0},{"$f":"changes_in_energy!AK42*1000000","v":0},{"$f":"changes_in_energy!AL42*1000000","v":0},{"$f":"changes_in_energy!AM42*1000000","v":0},{"$f":"changes_in_energy!AN42*1000000","v":0},{"$f":"changes_in_energy!AO42*1000000","v":0},{"$f":"changes_in_energy!AP42*1000000","v":0},{"$f":"changes_in_energy!AQ42*1000000","v":0},{"$f":"changes_in_energy!AR42*1000000","v":0},{"$f":"changes_in_energy!AS42*1000000","v":0},{"$f":"changes_in_energy!AT42*1000000","v":0},{"$f":"changes_in_energy!AU42*1000000","v":0},{"$f":"changes_in_energy!AV42*1000000","v":0},{"$f":"changes_in_energy!AW42*1000000","v":0},{"$f":"changes_in_energy!AX42*1000000","v":0},{"$f":"changes_in_energy!AY42*1000000","v":0},{"$f":"changes_in_energy!AZ42*1000000","v":0},{"$f":"changes_in_energy!BA42*1000000","v":0},{"$f":"changes_in_energy!BB42*1000000","v":0},{"$f":"changes_in_energy!BC42*1000000","v":0},{"$f":"changes_in_energy!BD42*1000000","v":0},{"$f":"changes_in_energy!BE42*1000000","v":0},{"$f":"changes_in_energy!BF42*1000000","v":0},{"$f":"changes_in_energy!BG42*1000000","v":0},{"$f":"changes_in_energy!BH42*1000000","v":0},{"$f":"changes_in_energy!BI42*1000000","v":0},{"$f":"changes_in_energy!BJ42*1000000","v":0},{"$f":"changes_in_energy!BK42*1000000","v":0},{"$f":"changes_in_energy!BL42*1000000","v":0},{"$f":"changes_in_energy!BM42*1000000","v":0},{"$f":"changes_in_energy!BN42*1000000","v":0},{"$f":"changes_in_energy!BO42*1000000","v":0},{"$f":"changes_in_energy!BP42*1000000","v":0},{"$f":"changes_in_energy!BQ42*1000000","v":0},{"$f":"changes_in_energy!BR42*1000000","v":0},{"$f":"changes_in_energy!BS42*1000000","v":0},{"$f":"changes_in_energy!BT42*1000000","v":0},{"$f":"changes_in_energy!BU42*1000000","v":0},{"$f":"changes_in_energy!BV42*1000000","v":0},{"$f":"changes_in_energy!BW42*1000000","v":0},{"$f":"changes_in_energy!BX42*1000000","v":0},{"$f":"changes_in_energy!BY42*1000000","v":0},{"$f":"changes_in_energy!BZ42*1000000","v":0},{"$f":"changes_in_energy!CA42*1000000","v":0},{"$f":"changes_in_energy!CB42*1000000","v":0},{"$f":"changes_in_energy!CC42*1000000","v":0},{"$f":"changes_in_energy!CD42*1000000","v":0},{"$f":"changes_in_energy!CE42*1000000","v":0},{"$f":"changes_in_energy!CF42*1000000","v":0},{"$f":"changes_in_energy!CG42*1000000","v":0},{"$f":"changes_in_energy!CH42*1000000","v":0},{"$f":"changes_in_energy!CI42*1000000","v":0},{"$f":"changes_in_energy!CJ42*1000000","v":0},{"$f":"changes_in_energy!CK42*1000000","v":0},{"$f":"changes_in_energy!CL42*1000000","v":0},{"$f":"changes_in_energy!CM42*1000000","v":0},{"$f":"changes_in_energy!CN42*1000000","v":0},{"$f":"changes_in_energy!CO42*1000000","v":0},{"$f":"changes_in_energy!CP42*1000000","v":0},{"$f":"changes_in_energy!CQ42*1000000","v":0},{"$f":"changes_in_energy!CR42*1000000","v":0},{"$f":"changes_in_energy!CS42*1000000","v":0},{"$f":"changes_in_energy!CT42*1000000","v":0},{"$f":"changes_in_energy!CU42*1000000","v":0},{"$f":"changes_in_energy!CV42*1000000","v":0},{"$f":"changes_in_energy!CW42*1000000","v":0},{"$f":"changes_in_energy!CX42*1000000","v":0},{"$f":"changes_in_energy!CY42*1000000","v":0}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M67*M69)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA67*BA69)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M54+M60+M66=0,0,M58+M64+M70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA54+BA60+BA66=0,0,BA58+BA64+BA70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M72*discount_factors!L7","v":0},{"$f":"N72*discount_factors!M7","v":0},{"$f":"O72*discount_factors!N7","v":0},{"$f":"P72*discount_factors!O7","v":0},{"$f":"Q72*discount_factors!P7","v":0},{"$f":"R72*discount_factors!Q7","v":0},{"$f":"S72*discount_factors!R7","v":0},{"$f":"T72*discount_factors!S7","v":0},{"$f":"U72*discount_factors!T7","v":0},{"$f":"V72*discount_factors!U7","v":0},{"$f":"W72*discount_factors!V7","v":0},{"$f":"X72*discount_factors!W7","v":0},{"$f":"Y72*discount_factors!X7","v":0},{"$f":"Z72*discount_factors!Y7","v":0},{"$f":"AA72*discount_factors!Z7","v":0},{"$f":"AB72*discount_factors!AA7","v":0},{"$f":"AC72*discount_factors!AB7","v":0},{"$f":"AD72*discount_factors!AC7","v":0},{"$f":"AE72*discount_factors!AD7","v":0},{"$f":"AF72*discount_factors!AE7","v":0},{"$f":"AG72*discount_factors!AF7","v":0},{"$f":"AH72*discount_factors!AG7","v":0},{"$f":"AI72*discount_factors!AH7","v":0},{"$f":"AJ72*discount_factors!AI7","v":0},{"$f":"AK72*discount_factors!AJ7","v":0},{"$f":"AL72*discount_factors!AK7","v":0},{"$f":"AM72*discount_factors!AL7","v":0},{"$f":"AN72*discount_factors!AM7","v":0},{"$f":"AO72*discount_factors!AN7","v":0},{"$f":"AP72*discount_factors!AO7","v":0},{"$f":"AQ72*discount_factors!AP7","v":0},{"$f":"AR72*discount_factors!AQ7","v":0},{"$f":"AS72*discount_factors!AR7","v":0},{"$f":"AT72*discount_factors!AS7","v":0},{"$f":"AU72*discount_factors!AT7","v":0},{"$f":"AV72*discount_factors!AU7","v":0},{"$f":"AW72*discount_factors!AV7","v":0},{"$f":"AX72*discount_factors!AW7","v":0},{"$f":"AY72*discount_factors!AX7","v":0},{"$f":"AZ72*discount_factors!AY7","v":0},{"$f":"BA72*discount_factors!AZ7","v":0},{"$f":"BB72*discount_factors!BA7","v":0},{"$f":"BC72*discount_factors!BB7","v":0},{"$f":"BD72*discount_factors!BC7","v":0},{"$f":"BE72*discount_factors!BD7","v":0},{"$f":"BF72*discount_factors!BE7","v":0},{"$f":"BG72*discount_factors!BF7","v":0},{"$f":"BH72*discount_factors!BG7","v":0},{"$f":"BI72*discount_factors!BH7","v":0},{"$f":"BJ72*discount_factors!BI7","v":0},{"$f":"BK72*discount_factors!BJ7","v":0},{"$f":"BL72*discount_factors!BK7","v":0},{"$f":"BM72*discount_factors!BL7","v":0},{"$f":"BN72*discount_factors!BM7","v":0},{"$f":"BO72*discount_factors!BN7","v":0},{"$f":"BP72*discount_factors!BO7","v":0},{"$f":"BQ72*discount_factors!BP7","v":0},{"$f":"BR72*discount_factors!BQ7","v":0},{"$f":"BS72*discount_factors!BR7","v":0},{"$f":"BT72*discount_factors!BS7","v":0},{"$f":"BU72*discount_factors!BT7","v":0},{"$f":"BV72*discount_factors!BU7","v":0},{"$f":"BW72*discount_factors!BV7","v":0},{"$f":"BX72*discount_factors!BW7","v":0},{"$f":"BY72*discount_factors!BX7","v":0},{"$f":"BZ72*discount_factors!BY7","v":0},{"$f":"CA72*discount_factors!BZ7","v":0},{"$f":"CB72*discount_factors!CA7","v":0},{"$f":"CC72*discount_factors!CB7","v":0},{"$f":"CD72*discount_factors!CC7","v":0},{"$f":"CE72*discount_factors!CD7","v":0},{"$f":"CF72*discount_factors!CE7","v":0},{"$f":"CG72*discount_factors!CF7","v":0},{"$f":"CH72*discount_factors!CG7","v":0},{"$f":"CI72*discount_factors!CH7","v":0},{"$f":"CJ72*discount_factors!CI7","v":0},{"$f":"CK72*discount_factors!CJ7","v":0},{"$f":"CL72*discount_factors!CK7","v":0},{"$f":"CM72*discount_factors!CL7","v":0},{"$f":"CN72*discount_factors!CM7","v":0},{"$f":"CO72*discount_factors!CN7","v":0},{"$f":"CP72*discount_factors!CO7","v":0},{"$f":"CQ72*discount_factors!CP7","v":0},{"$f":"CR72*discount_factors!CQ7","v":0},{"$f":"CS72*discount_factors!CR7","v":0},{"$f":"CT72*discount_factors!CS7","v":0},{"$f":"CU72*discount_factors!CT7","v":0},{"$f":"CV72*discount_factors!CU7","v":0},{"$f":"CW72*discount_factors!CV7","v":0},{"$f":"CX72*discount_factors!CW7","v":0},{"$f":"CY72*discount_factors!CX7","v":0}]
[]
[]
["NON TRADED GAS",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Change in energy use: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M47*1000000","v":0},{"$f":"changes_in_energy!N47*1000000","v":0},{"$f":"changes_in_energy!O47*1000000","v":0},{"$f":"changes_in_energy!P47*1000000","v":0},{"$f":"changes_in_energy!Q47*1000000","v":0},{"$f":"changes_in_energy!R47*1000000","v":0},{"$f":"changes_in_energy!S47*1000000","v":0},{"$f":"changes_in_energy!T47*1000000","v":0},{"$f":"changes_in_energy!U47*1000000","v":0},{"$f":"changes_in_energy!V47*1000000","v":0},{"$f":"changes_in_energy!W47*1000000","v":0},{"$f":"changes_in_energy!X47*1000000","v":0},{"$f":"changes_in_energy!Y47*1000000","v":0},{"$f":"changes_in_energy!Z47*1000000","v":0},{"$f":"changes_in_energy!AA47*1000000","v":0},{"$f":"changes_in_energy!AB47*1000000","v":0},{"$f":"changes_in_energy!AC47*1000000","v":0},{"$f":"changes_in_energy!AD47*1000000","v":0},{"$f":"changes_in_energy!AE47*1000000","v":0},{"$f":"changes_in_energy!AF47*1000000","v":0},{"$f":"changes_in_energy!AG47*1000000","v":0},{"$f":"changes_in_energy!AH47*1000000","v":0},{"$f":"changes_in_energy!AI47*1000000","v":0},{"$f":"changes_in_energy!AJ47*1000000","v":0},{"$f":"changes_in_energy!AK47*1000000","v":0},{"$f":"changes_in_energy!AL47*1000000","v":0},{"$f":"changes_in_energy!AM47*1000000","v":0},{"$f":"changes_in_energy!AN47*1000000","v":0},{"$f":"changes_in_energy!AO47*1000000","v":0},{"$f":"changes_in_energy!AP47*1000000","v":0},{"$f":"changes_in_energy!AQ47*1000000","v":0},{"$f":"changes_in_energy!AR47*1000000","v":0},{"$f":"changes_in_energy!AS47*1000000","v":0},{"$f":"changes_in_energy!AT47*1000000","v":0},{"$f":"changes_in_energy!AU47*1000000","v":0},{"$f":"changes_in_energy!AV47*1000000","v":0},{"$f":"changes_in_energy!AW47*1000000","v":0},{"$f":"changes_in_energy!AX47*1000000","v":0},{"$f":"changes_in_energy!AY47*1000000","v":0},{"$f":"changes_in_energy!AZ47*1000000","v":0},{"$f":"changes_in_energy!BA47*1000000","v":0},{"$f":"changes_in_energy!BB47*1000000","v":0},{"$f":"changes_in_energy!BC47*1000000","v":0},{"$f":"changes_in_energy!BD47*1000000","v":0},{"$f":"changes_in_energy!BE47*1000000","v":0},{"$f":"changes_in_energy!BF47*1000000","v":0},{"$f":"changes_in_energy!BG47*1000000","v":0},{"$f":"changes_in_energy!BH47*1000000","v":0},{"$f":"changes_in_energy!BI47*1000000","v":0},{"$f":"changes_in_energy!BJ47*1000000","v":0},{"$f":"changes_in_energy!BK47*1000000","v":0},{"$f":"changes_in_energy!BL47*1000000","v":0},{"$f":"changes_in_energy!BM47*1000000","v":0},{"$f":"changes_in_energy!BN47*1000000","v":0},{"$f":"changes_in_energy!BO47*1000000","v":0},{"$f":"changes_in_energy!BP47*1000000","v":0},{"$f":"changes_in_energy!BQ47*1000000","v":0},{"$f":"changes_in_energy!BR47*1000000","v":0},{"$f":"changes_in_energy!BS47*1000000","v":0},{"$f":"changes_in_energy!BT47*1000000","v":0},{"$f":"changes_in_energy!BU47*1000000","v":0},{"$f":"changes_in_energy!BV47*1000000","v":0},{"$f":"changes_in_energy!BW47*1000000","v":0},{"$f":"changes_in_energy!BX47*1000000","v":0},{"$f":"changes_in_energy!BY47*1000000","v":0},{"$f":"changes_in_energy!BZ47*1000000","v":0},{"$f":"changes_in_energy!CA47*1000000","v":0},{"$f":"changes_in_energy!CB47*1000000","v":0},{"$f":"changes_in_energy!CC47*1000000","v":0},{"$f":"changes_in_energy!CD47*1000000","v":0},{"$f":"changes_in_energy!CE47*1000000","v":0},{"$f":"changes_in_energy!CF47*1000000","v":0},{"$f":"changes_in_energy!CG47*1000000","v":0},{"$f":"changes_in_energy!CH47*1000000","v":0},{"$f":"changes_in_energy!CI47*1000000","v":0},{"$f":"changes_in_energy!CJ47*1000000","v":0},{"$f":"changes_in_energy!CK47*1000000","v":0},{"$f":"changes_in_energy!CL47*1000000","v":0},{"$f":"changes_in_energy!CM47*1000000","v":0},{"$f":"changes_in_energy!CN47*1000000","v":0},{"$f":"changes_in_energy!CO47*1000000","v":0},{"$f":"changes_in_energy!CP47*1000000","v":0},{"$f":"changes_in_energy!CQ47*1000000","v":0},{"$f":"changes_in_energy!CR47*1000000","v":0},{"$f":"changes_in_energy!CS47*1000000","v":0},{"$f":"changes_in_energy!CT47*1000000","v":0},{"$f":"changes_in_energy!CU47*1000000","v":0},{"$f":"changes_in_energy!CV47*1000000","v":0},{"$f":"changes_in_energy!CW47*1000000","v":0},{"$f":"changes_in_energy!CX47*1000000","v":0},{"$f":"changes_in_energy!CY47*1000000","v":0}]
["Retail price: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M12,IF($O$1=\"Low\",energy_prices_low!M12,IF($O$1=\"High\",energy_prices_hi!M12)))","v":4.7668444520225499},{"$f":"IF($O$1=\"Central\",energy_prices!N12,IF($O$1=\"Low\",energy_prices_low!N12,IF($O$1=\"High\",energy_prices_hi!N12)))","v":5.3031510068734198},{"$f":"IF($O$1=\"Central\",energy_prices!O12,IF($O$1=\"Low\",energy_prices_low!O12,IF($O$1=\"High\",energy_prices_hi!O12)))","v":5.7012773367846812},{"$f":"IF($O$1=\"Central\",energy_prices!P12,IF($O$1=\"Low\",energy_prices_low!P12,IF($O$1=\"High\",energy_prices_hi!P12)))","v":5.9384056387714432},{"$f":"IF($O$1=\"Central\",energy_prices!Q12,IF($O$1=\"Low\",energy_prices_low!Q12,IF($O$1=\"High\",energy_prices_hi!Q12)))","v":6.2276785773748786},{"$f":"IF($O$1=\"Central\",energy_prices!R12,IF($O$1=\"Low\",energy_prices_low!R12,IF($O$1=\"High\",energy_prices_hi!R12)))","v":5.8474884374119762},{"$f":"IF($O$1=\"Central\",energy_prices!S12,IF($O$1=\"Low\",energy_prices_low!S12,IF($O$1=\"High\",energy_prices_hi!S12)))","v":5.2277612340659649},{"$f":"IF($O$1=\"Central\",energy_prices!T12,IF($O$1=\"Low\",energy_prices_low!T12,IF($O$1=\"High\",energy_prices_hi!T12)))","v":5.0298633505326862},{"$f":"IF($O$1=\"Central\",energy_prices!U12,IF($O$1=\"Low\",energy_prices_low!U12,IF($O$1=\"High\",energy_prices_hi!U12)))","v":5.0284231815190008},{"$f":"IF($O$1=\"Central\",energy_prices!V12,IF($O$1=\"Low\",energy_prices_low!V12,IF($O$1=\"High\",energy_prices_hi!V12)))","v":5.108504977401763},{"$f":"IF($O$1=\"Central\",energy_prices!W12,IF($O$1=\"Low\",energy_prices_low!W12,IF($O$1=\"High\",energy_prices_hi!W12)))","v":4.5899158060107954},{"$f":"IF($O$1=\"Central\",energy_prices!X12,IF($O$1=\"Low\",energy_prices_low!X12,IF($O$1=\"High\",energy_prices_hi!X12)))","v":4.3963889571268204},{"$f":"IF($O$1=\"Central\",energy_prices!Y12,IF($O$1=\"Low\",energy_prices_low!Y12,IF($O$1=\"High\",energy_prices_hi!Y12)))","v":8.5584460595013852},{"$f":"IF($O$1=\"Central\",energy_prices!Z12,IF($O$1=\"Low\",energy_prices_low!Z12,IF($O$1=\"High\",energy_prices_hi!Z12)))","v":9.482226058726777},{"$f":"IF($O$1=\"Central\",energy_prices!AA12,IF($O$1=\"Low\",energy_prices_low!AA12,IF($O$1=\"High\",energy_prices_hi!AA12)))","v":7.6190350261282953},{"$f":"IF($O$1=\"Central\",energy_prices!AB12,IF($O$1=\"Low\",energy_prices_low!AB12,IF($O$1=\"High\",energy_prices_hi!AB12)))","v":7.874628186924844},{"$f":"IF($O$1=\"Central\",energy_prices!AC12,IF($O$1=\"Low\",energy_prices_low!AC12,IF($O$1=\"High\",energy_prices_hi!AC12)))","v":6.9807032297999019},{"$f":"IF($O$1=\"Central\",energy_prices!AD12,IF($O$1=\"Low\",energy_prices_low!AD12,IF($O$1=\"High\",energy_prices_hi!AD12)))","v":7.0900451529585986},{"$f":"IF($O$1=\"Central\",energy_prices!AE12,IF($O$1=\"Low\",energy_prices_low!AE12,IF($O$1=\"High\",energy_prices_hi!AE12)))","v":6.7009594337215876},{"$f":"IF($O$1=\"Central\",energy_prices!AF12,IF($O$1=\"Low\",energy_prices_low!AF12,IF($O$1=\"High\",energy_prices_hi!AF12)))","v":6.3398144601650186},{"$f":"IF($O$1=\"Central\",energy_prices!AG12,IF($O$1=\"Low\",energy_prices_low!AG12,IF($O$1=\"High\",energy_prices_hi!AG12)))","v":5.9820783325635327},{"$f":"IF($O$1=\"Central\",energy_prices!AH12,IF($O$1=\"Low\",energy_prices_low!AH12,IF($O$1=\"High\",energy_prices_hi!AH12)))","v":5.5970994722946958},{"$f":"IF($O$1=\"Central\",energy_prices!AI12,IF($O$1=\"Low\",energy_prices_low!AI12,IF($O$1=\"High\",energy_prices_hi!AI12)))","v":5.5836789827024083},{"$f":"IF($O$1=\"Central\",energy_prices!AJ12,IF($O$1=\"Low\",energy_prices_low!AJ12,IF($O$1=\"High\",energy_prices_hi!AJ12)))","v":5.5735912087757402},{"$f":"IF($O$1=\"Central\",energy_prices!AK12,IF($O$1=\"Low\",energy_prices_low!AK12,IF($O$1=\"High\",energy_prices_hi!AK12)))","v":5.5612003061917505},{"$f":"IF($O$1=\"Central\",energy_prices!AL12,IF($O$1=\"Low\",energy_prices_low!AL12,IF($O$1=\"High\",energy_prices_hi!AL12)))","v":5.5536132850025304},{"$f":"IF($O$1=\"Central\",energy_prices!AM12,IF($O$1=\"Low\",energy_prices_low!AM12,IF($O$1=\"High\",energy_prices_hi!AM12)))","v":5.5498748904553032},{"$f":"IF($O$1=\"Central\",energy_prices!AN12,IF($O$1=\"Low\",energy_prices_low!AN12,IF($O$1=\"High\",energy_prices_hi!AN12)))","v":5.5419306567195914},{"$f":"IF($O$1=\"Central\",energy_prices!AO12,IF($O$1=\"Low\",energy_prices_low!AO12,IF($O$1=\"High\",energy_prices_hi!AO12)))","v":5.5335309547702023},{"$f":"IF($O$1=\"Central\",energy_prices!AP12,IF($O$1=\"Low\",energy_prices_low!AP12,IF($O$1=\"High\",energy_prices_hi!AP12)))","v":5.5253485765807326},{"$f":"IF($O$1=\"Central\",energy_prices!AQ12,IF($O$1=\"Low\",energy_prices_low!AQ12,IF($O$1=\"High\",energy_prices_hi!AQ12)))","v":5.5171579943539619},{"$f":"IF($O$1=\"Central\",energy_prices!AR12,IF($O$1=\"Low\",energy_prices_low!AR12,IF($O$1=\"High\",energy_prices_hi!AR12)))","v":5.5178720660187039},{"$f":"IF($O$1=\"Central\",energy_prices!AS12,IF($O$1=\"Low\",energy_prices_low!AS12,IF($O$1=\"High\",energy_prices_hi!AS12)))","v":5.518595105580153},{"$f":"IF($O$1=\"Central\",energy_prices!AT12,IF($O$1=\"Low\",energy_prices_low!AT12,IF($O$1=\"High\",energy_prices_hi!AT12)))","v":5.51932126523511},{"$f":"IF($O$1=\"Central\",energy_prices!AU12,IF($O$1=\"Low\",energy_prices_low!AU12,IF($O$1=\"High\",energy_prices_hi!AU12)))","v":5.5200398235689772},{"$f":"IF($O$1=\"Central\",energy_prices!AV12,IF($O$1=\"Low\",energy_prices_low!AV12,IF($O$1=\"High\",energy_prices_hi!AV12)))","v":5.5199993311341959},{"$f":"IF($O$1=\"Central\",energy_prices!AW12,IF($O$1=\"Low\",energy_prices_low!AW12,IF($O$1=\"High\",energy_prices_hi!AW12)))","v":5.5199258014950905},{"$f":"IF($O$1=\"Central\",energy_prices!AX12,IF($O$1=\"Low\",energy_prices_low!AX12,IF($O$1=\"High\",energy_prices_hi!AX12)))","v":5.519794463665721},{"$f":"IF($O$1=\"Central\",energy_prices!AY12,IF($O$1=\"Low\",energy_prices_low!AY12,IF($O$1=\"High\",energy_prices_hi!AY12)))","v":5.5193760996499979},{"$f":"IF($O$1=\"Central\",energy_prices!AZ12,IF($O$1=\"Low\",energy_prices_low!AZ12,IF($O$1=\"High\",energy_prices_hi!AZ12)))","v":5.5192561908673525},{"$f":"IF($O$1=\"Central\",energy_prices!BA12,IF($O$1=\"Low\",energy_prices_low!BA12,IF($O$1=\"High\",energy_prices_hi!BA12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BB12,IF($O$1=\"Low\",energy_prices_low!BB12,IF($O$1=\"High\",energy_prices_hi!BB12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BC12,IF($O$1=\"Low\",energy_prices_low!BC12,IF($O$1=\"High\",energy_prices_hi!BC12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BD12,IF($O$1=\"Low\",energy_prices_low!BD12,IF($O$1=\"High\",energy_prices_hi!BD12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BE12,IF($O$1=\"Low\",energy_prices_low!BE12,IF($O$1=\"High\",energy_prices_hi!BE12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BF12,IF($O$1=\"Low\",energy_prices_low!BF12,IF($O$1=\"High\",energy_prices_hi!BF12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BG12,IF($O$1=\"Low\",energy_prices_low!BG12,IF($O$1=\"High\",energy_prices_hi!BG12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BH12,IF($O$1=\"Low\",energy_prices_low!BH12,IF($O$1=\"High\",energy_prices_hi!BH12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BI12,IF($O$1=\"Low\",energy_prices_low!BI12,IF($O$1=\"High\",energy_prices_hi!BI12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BJ12,IF($O$1=\"Low\",energy_prices_low!BJ12,IF($O$1=\"High\",energy_prices_hi!BJ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BK12,IF($O$1=\"Low\",energy_prices_low!BK12,IF($O$1=\"High\",energy_prices_hi!BK12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BL12,IF($O$1=\"Low\",energy_prices_low!BL12,IF($O$1=\"High\",energy_prices_hi!BL12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BM12,IF($O$1=\"Low\",energy_prices_low!BM12,IF($O$1=\"High\",energy_prices_hi!BM12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BN12,IF($O$1=\"Low\",energy_prices_low!BN12,IF($O$1=\"High\",energy_prices_hi!BN12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BO12,IF($O$1=\"Low\",energy_prices_low!BO12,IF($O$1=\"High\",energy_prices_hi!BO12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BP12,IF($O$1=\"Low\",energy_prices_low!BP12,IF($O$1=\"High\",energy_prices_hi!BP12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BQ12,IF($O$1=\"Low\",energy_prices_low!BQ12,IF($O$1=\"High\",energy_prices_hi!BQ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BR12,IF($O$1=\"Low\",energy_prices_low!BR12,IF($O$1=\"High\",energy_prices_hi!BR12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BS12,IF($O$1=\"Low\",energy_prices_low!BS12,IF($O$1=\"High\",energy_prices_hi!BS12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BT12,IF($O$1=\"Low\",energy_prices_low!BT12,IF($O$1=\"High\",energy_prices_hi!BT12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BU12,IF($O$1=\"Low\",energy_prices_low!BU12,IF($O$1=\"High\",energy_prices_hi!BU12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BV12,IF($O$1=\"Low\",energy_prices_low!BV12,IF($O$1=\"High\",energy_prices_hi!BV12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BW12,IF($O$1=\"Low\",energy_prices_low!BW12,IF($O$1=\"High\",energy_prices_hi!BW12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BX12,IF($O$1=\"Low\",energy_prices_low!BX12,IF($O$1=\"High\",energy_prices_hi!BX12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BY12,IF($O$1=\"Low\",energy_prices_low!BY12,IF($O$1=\"High\",energy_prices_hi!BY12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!BZ12,IF($O$1=\"Low\",energy_prices_low!BZ12,IF($O$1=\"High\",energy_prices_hi!BZ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CA12,IF($O$1=\"Low\",energy_prices_low!CA12,IF($O$1=\"High\",energy_prices_hi!CA12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CB12,IF($O$1=\"Low\",energy_prices_low!CB12,IF($O$1=\"High\",energy_prices_hi!CB12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CC12,IF($O$1=\"Low\",energy_prices_low!CC12,IF($O$1=\"High\",energy_prices_hi!CC12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CD12,IF($O$1=\"Low\",energy_prices_low!CD12,IF($O$1=\"High\",energy_prices_hi!CD12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CE12,IF($O$1=\"Low\",energy_prices_low!CE12,IF($O$1=\"High\",energy_prices_hi!CE12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CF12,IF($O$1=\"Low\",energy_prices_low!CF12,IF($O$1=\"High\",energy_prices_hi!CF12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CG12,IF($O$1=\"Low\",energy_prices_low!CG12,IF($O$1=\"High\",energy_prices_hi!CG12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CH12,IF($O$1=\"Low\",energy_prices_low!CH12,IF($O$1=\"High\",energy_prices_hi!CH12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CI12,IF($O$1=\"Low\",energy_prices_low!CI12,IF($O$1=\"High\",energy_prices_hi!CI12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CJ12,IF($O$1=\"Low\",energy_prices_low!CJ12,IF($O$1=\"High\",energy_prices_hi!CJ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CK12,IF($O$1=\"Low\",energy_prices_low!CK12,IF($O$1=\"High\",energy_prices_hi!CK12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CL12,IF($O$1=\"Low\",energy_prices_low!CL12,IF($O$1=\"High\",energy_prices_hi!CL12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CM12,IF($O$1=\"Low\",energy_prices_low!CM12,IF($O$1=\"High\",energy_prices_hi!CM12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CN12,IF($O$1=\"Low\",energy_prices_low!CN12,IF($O$1=\"High\",energy_prices_hi!CN12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CO12,IF($O$1=\"Low\",energy_prices_low!CO12,IF($O$1=\"High\",energy_prices_hi!CO12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CP12,IF($O$1=\"Low\",energy_prices_low!CP12,IF($O$1=\"High\",energy_prices_hi!CP12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CQ12,IF($O$1=\"Low\",energy_prices_low!CQ12,IF($O$1=\"High\",energy_prices_hi!CQ12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CR12,IF($O$1=\"Low\",energy_prices_low!CR12,IF($O$1=\"High\",energy_prices_hi!CR12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CS12,IF($O$1=\"Low\",energy_prices_low!CS12,IF($O$1=\"High\",energy_prices_hi!CS12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CT12,IF($O$1=\"Low\",energy_prices_low!CT12,IF($O$1=\"High\",energy_prices_hi!CT12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CU12,IF($O$1=\"Low\",energy_prices_low!CU12,IF($O$1=\"High\",energy_prices_hi!CU12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CV12,IF($O$1=\"Low\",energy_prices_low!CV12,IF($O$1=\"High\",energy_prices_hi!CV12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CW12,IF($O$1=\"Low\",energy_prices_low!CW12,IF($O$1=\"High\",energy_prices_hi!CW12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CX12,IF($O$1=\"Low\",energy_prices_low!CX12,IF($O$1=\"High\",energy_prices_hi!CX12)))","v":5.5187880131176499},{"$f":"IF($O$1=\"Central\",energy_prices!CY12,IF($O$1=\"Low\",energy_prices_low!CY12,IF($O$1=\"High\",energy_prices_hi!CY12)))","v":5.5187880131176499}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M50","v":0},{"$f":"changes_in_energy!N50","v":0},{"$f":"changes_in_energy!O50","v":0},{"$f":"changes_in_energy!P50","v":0},{"$f":"changes_in_energy!Q50","v":0},{"$f":"changes_in_energy!R50","v":0},{"$f":"changes_in_energy!S50","v":0},{"$f":"changes_in_energy!T50","v":0},{"$f":"changes_in_energy!U50","v":0},{"$f":"changes_in_energy!V50","v":0},{"$f":"changes_in_energy!W50","v":0},{"$f":"changes_in_energy!X50","v":0},{"$f":"changes_in_energy!Y50","v":0},{"$f":"changes_in_energy!Z50","v":0},{"$f":"changes_in_energy!AA50","v":0},{"$f":"changes_in_energy!AB50","v":0},{"$f":"changes_in_energy!AC50","v":0},{"$f":"changes_in_energy!AD50","v":0},{"$f":"changes_in_energy!AE50","v":0},{"$f":"changes_in_energy!AF50","v":0},{"$f":"changes_in_energy!AG50","v":0},{"$f":"changes_in_energy!AH50","v":0},{"$f":"changes_in_energy!AI50","v":0},{"$f":"changes_in_energy!AJ50","v":0},{"$f":"changes_in_energy!AK50","v":0},{"$f":"changes_in_energy!AL50","v":0},{"$f":"changes_in_energy!AM50","v":0},{"$f":"changes_in_energy!AN50","v":0},{"$f":"changes_in_energy!AO50","v":0},{"$f":"changes_in_energy!AP50","v":0},{"$f":"changes_in_energy!AQ50","v":0},{"$f":"changes_in_energy!AR50","v":0},{"$f":"changes_in_energy!AS50","v":0},{"$f":"changes_in_energy!AT50","v":0},{"$f":"changes_in_energy!AU50","v":0},{"$f":"changes_in_energy!AV50","v":0},{"$f":"changes_in_energy!AW50","v":0},{"$f":"changes_in_energy!AX50","v":0},{"$f":"changes_in_energy!AY50","v":0},{"$f":"changes_in_energy!AZ50","v":0},{"$f":"changes_in_energy!BA50","v":0},{"$f":"changes_in_energy!BB50","v":0},{"$f":"changes_in_energy!BC50","v":0},{"$f":"changes_in_energy!BD50","v":0},{"$f":"changes_in_energy!BE50","v":0},{"$f":"changes_in_energy!BF50","v":0},{"$f":"changes_in_energy!BG50","v":0},{"$f":"changes_in_energy!BH50","v":0},{"$f":"changes_in_energy!BI50","v":0},{"$f":"changes_in_energy!BJ50","v":0},{"$f":"changes_in_energy!BK50","v":0},{"$f":"changes_in_energy!BL50","v":0},{"$f":"changes_in_energy!BM50","v":0},{"$f":"changes_in_energy!BN50","v":0},{"$f":"changes_in_energy!BO50","v":0},{"$f":"changes_in_energy!BP50","v":0},{"$f":"changes_in_energy!BQ50","v":0},{"$f":"changes_in_energy!BR50","v":0},{"$f":"changes_in_energy!BS50","v":0},{"$f":"changes_in_energy!BT50","v":0},{"$f":"changes_in_energy!BU50","v":0},{"$f":"changes_in_energy!BV50","v":0},{"$f":"changes_in_energy!BW50","v":0},{"$f":"changes_in_energy!BX50","v":0},{"$f":"changes_in_energy!BY50","v":0},{"$f":"changes_in_energy!BZ50","v":0},{"$f":"changes_in_energy!CA50","v":0},{"$f":"changes_in_energy!CB50","v":0},{"$f":"changes_in_energy!CC50","v":0},{"$f":"changes_in_energy!CD50","v":0},{"$f":"changes_in_energy!CE50","v":0},{"$f":"changes_in_energy!CF50","v":0},{"$f":"changes_in_energy!CG50","v":0},{"$f":"changes_in_energy!CH50","v":0},{"$f":"changes_in_energy!CI50","v":0},{"$f":"changes_in_energy!CJ50","v":0},{"$f":"changes_in_energy!CK50","v":0},{"$f":"changes_in_energy!CL50","v":0},{"$f":"changes_in_energy!CM50","v":0},{"$f":"changes_in_energy!CN50","v":0},{"$f":"changes_in_energy!CO50","v":0},{"$f":"changes_in_energy!CP50","v":0},{"$f":"changes_in_energy!CQ50","v":0},{"$f":"changes_in_energy!CR50","v":0},{"$f":"changes_in_energy!CS50","v":0},{"$f":"changes_in_energy!CT50","v":0},{"$f":"changes_in_energy!CU50","v":0},{"$f":"changes_in_energy!CV50","v":0},{"$f":"changes_in_energy!CW50","v":0},{"$f":"changes_in_energy!CX50","v":0},{"$f":"changes_in_energy!CY50","v":0}]
["Primary rebound effect: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M53*1000000","v":0},{"$f":"changes_in_energy!N53*1000000","v":0},{"$f":"changes_in_energy!O53*1000000","v":0},{"$f":"changes_in_energy!P53*1000000","v":0},{"$f":"changes_in_energy!Q53*1000000","v":0},{"$f":"changes_in_energy!R53*1000000","v":0},{"$f":"changes_in_energy!S53*1000000","v":0},{"$f":"changes_in_energy!T53*1000000","v":0},{"$f":"changes_in_energy!U53*1000000","v":0},{"$f":"changes_in_energy!V53*1000000","v":0},{"$f":"changes_in_energy!W53*1000000","v":0},{"$f":"changes_in_energy!X53*1000000","v":0},{"$f":"changes_in_energy!Y53*1000000","v":0},{"$f":"changes_in_energy!Z53*1000000","v":0},{"$f":"changes_in_energy!AA53*1000000","v":0},{"$f":"changes_in_energy!AB53*1000000","v":0},{"$f":"changes_in_energy!AC53*1000000","v":0},{"$f":"changes_in_energy!AD53*1000000","v":0},{"$f":"changes_in_energy!AE53*1000000","v":0},{"$f":"changes_in_energy!AF53*1000000","v":0},{"$f":"changes_in_energy!AG53*1000000","v":0},{"$f":"changes_in_energy!AH53*1000000","v":0},{"$f":"changes_in_energy!AI53*1000000","v":0},{"$f":"changes_in_energy!AJ53*1000000","v":0},{"$f":"changes_in_energy!AK53*1000000","v":0},{"$f":"changes_in_energy!AL53*1000000","v":0},{"$f":"changes_in_energy!AM53*1000000","v":0},{"$f":"changes_in_energy!AN53*1000000","v":0},{"$f":"changes_in_energy!AO53*1000000","v":0},{"$f":"changes_in_energy!AP53*1000000","v":0},{"$f":"changes_in_energy!AQ53*1000000","v":0},{"$f":"changes_in_energy!AR53*1000000","v":0},{"$f":"changes_in_energy!AS53*1000000","v":0},{"$f":"changes_in_energy!AT53*1000000","v":0},{"$f":"changes_in_energy!AU53*1000000","v":0},{"$f":"changes_in_energy!AV53*1000000","v":0},{"$f":"changes_in_energy!AW53*1000000","v":0},{"$f":"changes_in_energy!AX53*1000000","v":0},{"$f":"changes_in_energy!AY53*1000000","v":0},{"$f":"changes_in_energy!AZ53*1000000","v":0},{"$f":"changes_in_energy!BA53*1000000","v":0},{"$f":"changes_in_energy!BB53*1000000","v":0},{"$f":"changes_in_energy!BC53*1000000","v":0},{"$f":"changes_in_energy!BD53*1000000","v":0},{"$f":"changes_in_energy!BE53*1000000","v":0},{"$f":"changes_in_energy!BF53*1000000","v":0},{"$f":"changes_in_energy!BG53*1000000","v":0},{"$f":"changes_in_energy!BH53*1000000","v":0},{"$f":"changes_in_energy!BI53*1000000","v":0},{"$f":"changes_in_energy!BJ53*1000000","v":0},{"$f":"changes_in_energy!BK53*1000000","v":0},{"$f":"changes_in_energy!BL53*1000000","v":0},{"$f":"changes_in_energy!BM53*1000000","v":0},{"$f":"changes_in_energy!BN53*1000000","v":0},{"$f":"changes_in_energy!BO53*1000000","v":0},{"$f":"changes_in_energy!BP53*1000000","v":0},{"$f":"changes_in_energy!BQ53*1000000","v":0},{"$f":"changes_in_energy!BR53*1000000","v":0},{"$f":"changes_in_energy!BS53*1000000","v":0},{"$f":"changes_in_energy!BT53*1000000","v":0},{"$f":"changes_in_energy!BU53*1000000","v":0},{"$f":"changes_in_energy!BV53*1000000","v":0},{"$f":"changes_in_energy!BW53*1000000","v":0},{"$f":"changes_in_energy!BX53*1000000","v":0},{"$f":"changes_in_energy!BY53*1000000","v":0},{"$f":"changes_in_energy!BZ53*1000000","v":0},{"$f":"changes_in_energy!CA53*1000000","v":0},{"$f":"changes_in_energy!CB53*1000000","v":0},{"$f":"changes_in_energy!CC53*1000000","v":0},{"$f":"changes_in_energy!CD53*1000000","v":0},{"$f":"changes_in_energy!CE53*1000000","v":0},{"$f":"changes_in_energy!CF53*1000000","v":0},{"$f":"changes_in_energy!CG53*1000000","v":0},{"$f":"changes_in_energy!CH53*1000000","v":0},{"$f":"changes_in_energy!CI53*1000000","v":0},{"$f":"changes_in_energy!CJ53*1000000","v":0},{"$f":"changes_in_energy!CK53*1000000","v":0},{"$f":"changes_in_energy!CL53*1000000","v":0},{"$f":"changes_in_energy!CM53*1000000","v":0},{"$f":"changes_in_energy!CN53*1000000","v":0},{"$f":"changes_in_energy!CO53*1000000","v":0},{"$f":"changes_in_energy!CP53*1000000","v":0},{"$f":"changes_in_energy!CQ53*1000000","v":0},{"$f":"changes_in_energy!CR53*1000000","v":0},{"$f":"changes_in_energy!CS53*1000000","v":0},{"$f":"changes_in_energy!CT53*1000000","v":0},{"$f":"changes_in_energy!CU53*1000000","v":0},{"$f":"changes_in_energy!CV53*1000000","v":0},{"$f":"changes_in_energy!CW53*1000000","v":0},{"$f":"changes_in_energy!CX53*1000000","v":0},{"$f":"changes_in_energy!CY53*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M79*M81)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA79*BA81)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in energy use: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M48*1000000","v":0},{"$f":"changes_in_energy!N48*1000000","v":0},{"$f":"changes_in_energy!O48*1000000","v":0},{"$f":"changes_in_energy!P48*1000000","v":0},{"$f":"changes_in_energy!Q48*1000000","v":0},{"$f":"changes_in_energy!R48*1000000","v":0},{"$f":"changes_in_energy!S48*1000000","v":0},{"$f":"changes_in_energy!T48*1000000","v":0},{"$f":"changes_in_energy!U48*1000000","v":0},{"$f":"changes_in_energy!V48*1000000","v":0},{"$f":"changes_in_energy!W48*1000000","v":0},{"$f":"changes_in_energy!X48*1000000","v":0},{"$f":"changes_in_energy!Y48*1000000","v":0},{"$f":"changes_in_energy!Z48*1000000","v":0},{"$f":"changes_in_energy!AA48*1000000","v":0},{"$f":"changes_in_energy!AB48*1000000","v":0},{"$f":"changes_in_energy!AC48*1000000","v":0},{"$f":"changes_in_energy!AD48*1000000","v":0},{"$f":"changes_in_energy!AE48*1000000","v":0},{"$f":"changes_in_energy!AF48*1000000","v":0},{"$f":"changes_in_energy!AG48*1000000","v":0},{"$f":"changes_in_energy!AH48*1000000","v":0},{"$f":"changes_in_energy!AI48*1000000","v":0},{"$f":"changes_in_energy!AJ48*1000000","v":0},{"$f":"changes_in_energy!AK48*1000000","v":0},{"$f":"changes_in_energy!AL48*1000000","v":0},{"$f":"changes_in_energy!AM48*1000000","v":0},{"$f":"changes_in_energy!AN48*1000000","v":0},{"$f":"changes_in_energy!AO48*1000000","v":0},{"$f":"changes_in_energy!AP48*1000000","v":0},{"$f":"changes_in_energy!AQ48*1000000","v":0},{"$f":"changes_in_energy!AR48*1000000","v":0},{"$f":"changes_in_energy!AS48*1000000","v":0},{"$f":"changes_in_energy!AT48*1000000","v":0},{"$f":"changes_in_energy!AU48*1000000","v":0},{"$f":"changes_in_energy!AV48*1000000","v":0},{"$f":"changes_in_energy!AW48*1000000","v":0},{"$f":"changes_in_energy!AX48*1000000","v":0},{"$f":"changes_in_energy!AY48*1000000","v":0},{"$f":"changes_in_energy!AZ48*1000000","v":0},{"$f":"changes_in_energy!BA48*1000000","v":0},{"$f":"changes_in_energy!BB48*1000000","v":0},{"$f":"changes_in_energy!BC48*1000000","v":0},{"$f":"changes_in_energy!BD48*1000000","v":0},{"$f":"changes_in_energy!BE48*1000000","v":0},{"$f":"changes_in_energy!BF48*1000000","v":0},{"$f":"changes_in_energy!BG48*1000000","v":0},{"$f":"changes_in_energy!BH48*1000000","v":0},{"$f":"changes_in_energy!BI48*1000000","v":0},{"$f":"changes_in_energy!BJ48*1000000","v":0},{"$f":"changes_in_energy!BK48*1000000","v":0},{"$f":"changes_in_energy!BL48*1000000","v":0},{"$f":"changes_in_energy!BM48*1000000","v":0},{"$f":"changes_in_energy!BN48*1000000","v":0},{"$f":"changes_in_energy!BO48*1000000","v":0},{"$f":"changes_in_energy!BP48*1000000","v":0},{"$f":"changes_in_energy!BQ48*1000000","v":0},{"$f":"changes_in_energy!BR48*1000000","v":0},{"$f":"changes_in_energy!BS48*1000000","v":0},{"$f":"changes_in_energy!BT48*1000000","v":0},{"$f":"changes_in_energy!BU48*1000000","v":0},{"$f":"changes_in_energy!BV48*1000000","v":0},{"$f":"changes_in_energy!BW48*1000000","v":0},{"$f":"changes_in_energy!BX48*1000000","v":0},{"$f":"changes_in_energy!BY48*1000000","v":0},{"$f":"changes_in_energy!BZ48*1000000","v":0},{"$f":"changes_in_energy!CA48*1000000","v":0},{"$f":"changes_in_energy!CB48*1000000","v":0},{"$f":"changes_in_energy!CC48*1000000","v":0},{"$f":"changes_in_energy!CD48*1000000","v":0},{"$f":"changes_in_energy!CE48*1000000","v":0},{"$f":"changes_in_energy!CF48*1000000","v":0},{"$f":"changes_in_energy!CG48*1000000","v":0},{"$f":"changes_in_energy!CH48*1000000","v":0},{"$f":"changes_in_energy!CI48*1000000","v":0},{"$f":"changes_in_energy!CJ48*1000000","v":0},{"$f":"changes_in_energy!CK48*1000000","v":0},{"$f":"changes_in_energy!CL48*1000000","v":0},{"$f":"changes_in_energy!CM48*1000000","v":0},{"$f":"changes_in_energy!CN48*1000000","v":0},{"$f":"changes_in_energy!CO48*1000000","v":0},{"$f":"changes_in_energy!CP48*1000000","v":0},{"$f":"changes_in_energy!CQ48*1000000","v":0},{"$f":"changes_in_energy!CR48*1000000","v":0},{"$f":"changes_in_energy!CS48*1000000","v":0},{"$f":"changes_in_energy!CT48*1000000","v":0},{"$f":"changes_in_energy!CU48*1000000","v":0},{"$f":"changes_in_energy!CV48*1000000","v":0},{"$f":"changes_in_energy!CW48*1000000","v":0},{"$f":"changes_in_energy!CX48*1000000","v":0},{"$f":"changes_in_energy!CY48*1000000","v":0}]
["Retail price: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M13,IF($O$1=\"Low\",energy_prices_low!M13,IF($O$1=\"High\",energy_prices_hi!M13)))","v":2.8216143086245462},{"$f":"IF($O$1=\"Central\",energy_prices!N13,IF($O$1=\"Low\",energy_prices_low!N13,IF($O$1=\"High\",energy_prices_hi!N13)))","v":3.2144377115247491},{"$f":"IF($O$1=\"Central\",energy_prices!O13,IF($O$1=\"Low\",energy_prices_low!O13,IF($O$1=\"High\",energy_prices_hi!O13)))","v":3.7104846181191795},{"$f":"IF($O$1=\"Central\",energy_prices!P13,IF($O$1=\"Low\",energy_prices_low!P13,IF($O$1=\"High\",energy_prices_hi!P13)))","v":4.0323642414325107},{"$f":"IF($O$1=\"Central\",energy_prices!Q13,IF($O$1=\"Low\",energy_prices_low!Q13,IF($O$1=\"High\",energy_prices_hi!Q13)))","v":3.9367615975182932},{"$f":"IF($O$1=\"Central\",energy_prices!R13,IF($O$1=\"Low\",energy_prices_low!R13,IF($O$1=\"High\",energy_prices_hi!R13)))","v":3.5383838653341635},{"$f":"IF($O$1=\"Central\",energy_prices!S13,IF($O$1=\"Low\",energy_prices_low!S13,IF($O$1=\"High\",energy_prices_hi!S13)))","v":3.0570638438899009},{"$f":"IF($O$1=\"Central\",energy_prices!T13,IF($O$1=\"Low\",energy_prices_low!T13,IF($O$1=\"High\",energy_prices_hi!T13)))","v":2.8808107037936237},{"$f":"IF($O$1=\"Central\",energy_prices!U13,IF($O$1=\"Low\",energy_prices_low!U13,IF($O$1=\"High\",energy_prices_hi!U13)))","v":3.1733744765259218},{"$f":"IF($O$1=\"Central\",energy_prices!V13,IF($O$1=\"Low\",energy_prices_low!V13,IF($O$1=\"High\",energy_prices_hi!V13)))","v":2.9647226370788355},{"$f":"IF($O$1=\"Central\",energy_prices!W13,IF($O$1=\"Low\",energy_prices_low!W13,IF($O$1=\"High\",energy_prices_hi!W13)))","v":2.6578648102105551},{"$f":"IF($O$1=\"Central\",energy_prices!X13,IF($O$1=\"Low\",energy_prices_low!X13,IF($O$1=\"High\",energy_prices_hi!X13)))","v":3.4359518416523209},{"$f":"IF($O$1=\"Central\",energy_prices!Y13,IF($O$1=\"Low\",energy_prices_low!Y13,IF($O$1=\"High\",energy_prices_hi!Y13)))","v":5.0808798400720399},{"$f":"IF($O$1=\"Central\",energy_prices!Z13,IF($O$1=\"Low\",energy_prices_low!Z13,IF($O$1=\"High\",energy_prices_hi!Z13)))","v":5.0583196778132358},{"$f":"IF($O$1=\"Central\",energy_prices!AA13,IF($O$1=\"Low\",energy_prices_low!AA13,IF($O$1=\"High\",energy_prices_hi!AA13)))","v":5.5207551994882031},{"$f":"IF($O$1=\"Central\",energy_prices!AB13,IF($O$1=\"Low\",energy_prices_low!AB13,IF($O$1=\"High\",energy_prices_hi!AB13)))","v":4.8449488339650157},{"$f":"IF($O$1=\"Central\",energy_prices!AC13,IF($O$1=\"Low\",energy_prices_low!AC13,IF($O$1=\"High\",energy_prices_hi!AC13)))","v":5.0204041188291413},{"$f":"IF($O$1=\"Central\",energy_prices!AD13,IF($O$1=\"Low\",energy_prices_low!AD13,IF($O$1=\"High\",energy_prices_hi!AD13)))","v":4.7001827568401024},{"$f":"IF($O$1=\"Central\",energy_prices!AE13,IF($O$1=\"Low\",energy_prices_low!AE13,IF($O$1=\"High\",energy_prices_hi!AE13)))","v":4.3770390851190966},{"$f":"IF($O$1=\"Central\",energy_prices!AF13,IF($O$1=\"Low\",energy_prices_low!AF13,IF($O$1=\"High\",energy_prices_hi!AF13)))","v":4.0555892512363192},{"$f":"IF($O$1=\"Central\",energy_prices!AG13,IF($O$1=\"Low\",energy_prices_low!AG13,IF($O$1=\"High\",energy_prices_hi!AG13)))","v":3.6952736924282652},{"$f":"IF($O$1=\"Central\",energy_prices!AH13,IF($O$1=\"Low\",energy_prices_low!AH13,IF($O$1=\"High\",energy_prices_hi!AH13)))","v":3.700280443045473},{"$f":"IF($O$1=\"Central\",energy_prices!AI13,IF($O$1=\"Low\",energy_prices_low!AI13,IF($O$1=\"High\",energy_prices_hi!AI13)))","v":3.7054011925017716},{"$f":"IF($O$1=\"Central\",energy_prices!AJ13,IF($O$1=\"Low\",energy_prices_low!AJ13,IF($O$1=\"High\",energy_prices_hi!AJ13)))","v":3.7105116587932585},{"$f":"IF($O$1=\"Central\",energy_prices!AK13,IF($O$1=\"Low\",energy_prices_low!AK13,IF($O$1=\"High\",energy_prices_hi!AK13)))","v":3.7156351186291237},{"$f":"IF($O$1=\"Central\",energy_prices!AL13,IF($O$1=\"Low\",energy_prices_low!AL13,IF($O$1=\"High\",energy_prices_hi!AL13)))","v":3.7207320328585967},{"$f":"IF($O$1=\"Central\",energy_prices!AM13,IF($O$1=\"Low\",energy_prices_low!AM13,IF($O$1=\"High\",energy_prices_hi!AM13)))","v":3.7258662226559109},{"$f":"IF($O$1=\"Central\",energy_prices!AN13,IF($O$1=\"Low\",energy_prices_low!AN13,IF($O$1=\"High\",energy_prices_hi!AN13)))","v":3.7310240271773232},{"$f":"IF($O$1=\"Central\",energy_prices!AO13,IF($O$1=\"Low\",energy_prices_low!AO13,IF($O$1=\"High\",energy_prices_hi!AO13)))","v":3.7362648804489798},{"$f":"IF($O$1=\"Central\",energy_prices!AP13,IF($O$1=\"Low\",energy_prices_low!AP13,IF($O$1=\"High\",energy_prices_hi!AP13)))","v":3.7415691895912722},{"$f":"IF($O$1=\"Central\",energy_prices!AQ13,IF($O$1=\"Low\",energy_prices_low!AQ13,IF($O$1=\"High\",energy_prices_hi!AQ13)))","v":3.7469225187490363},{"$f":"IF($O$1=\"Central\",energy_prices!AR13,IF($O$1=\"Low\",energy_prices_low!AR13,IF($O$1=\"High\",energy_prices_hi!AR13)))","v":3.7526095416859113},{"$f":"IF($O$1=\"Central\",energy_prices!AS13,IF($O$1=\"Low\",energy_prices_low!AS13,IF($O$1=\"High\",energy_prices_hi!AS13)))","v":3.7583443072729397},{"$f":"IF($O$1=\"Central\",energy_prices!AT13,IF($O$1=\"Low\",energy_prices_low!AT13,IF($O$1=\"High\",energy_prices_hi!AT13)))","v":3.7641269956747432},{"$f":"IF($O$1=\"Central\",energy_prices!AU13,IF($O$1=\"Low\",energy_prices_low!AU13,IF($O$1=\"High\",energy_prices_hi!AU13)))","v":3.7699577905645469},{"$f":"IF($O$1=\"Central\",energy_prices!AV13,IF($O$1=\"Low\",energy_prices_low!AV13,IF($O$1=\"High\",energy_prices_hi!AV13)))","v":3.7758368791118251},{"$f":"IF($O$1=\"Central\",energy_prices!AW13,IF($O$1=\"Low\",energy_prices_low!AW13,IF($O$1=\"High\",energy_prices_hi!AW13)))","v":3.7817644519704356},{"$f":"IF($O$1=\"Central\",energy_prices!AX13,IF($O$1=\"Low\",energy_prices_low!AX13,IF($O$1=\"High\",energy_prices_hi!AX13)))","v":3.7877407032672488},{"$f":"IF($O$1=\"Central\",energy_prices!AY13,IF($O$1=\"Low\",energy_prices_low!AY13,IF($O$1=\"High\",energy_prices_hi!AY13)))","v":3.7937658305912403},{"$f":"IF($O$1=\"Central\",energy_prices!AZ13,IF($O$1=\"Low\",energy_prices_low!AZ13,IF($O$1=\"High\",energy_prices_hi!AZ13)))","v":3.7998400349830668},{"$f":"IF($O$1=\"Central\",energy_prices!BA13,IF($O$1=\"Low\",energy_prices_low!BA13,IF($O$1=\"High\",energy_prices_hi!BA13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BB13,IF($O$1=\"Low\",energy_prices_low!BB13,IF($O$1=\"High\",energy_prices_hi!BB13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BC13,IF($O$1=\"Low\",energy_prices_low!BC13,IF($O$1=\"High\",energy_prices_hi!BC13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BD13,IF($O$1=\"Low\",energy_prices_low!BD13,IF($O$1=\"High\",energy_prices_hi!BD13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BE13,IF($O$1=\"Low\",energy_prices_low!BE13,IF($O$1=\"High\",energy_prices_hi!BE13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BF13,IF($O$1=\"Low\",energy_prices_low!BF13,IF($O$1=\"High\",energy_prices_hi!BF13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BG13,IF($O$1=\"Low\",energy_prices_low!BG13,IF($O$1=\"High\",energy_prices_hi!BG13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BH13,IF($O$1=\"Low\",energy_prices_low!BH13,IF($O$1=\"High\",energy_prices_hi!BH13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BI13,IF($O$1=\"Low\",energy_prices_low!BI13,IF($O$1=\"High\",energy_prices_hi!BI13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BJ13,IF($O$1=\"Low\",energy_prices_low!BJ13,IF($O$1=\"High\",energy_prices_hi!BJ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BK13,IF($O$1=\"Low\",energy_prices_low!BK13,IF($O$1=\"High\",energy_prices_hi!BK13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BL13,IF($O$1=\"Low\",energy_prices_low!BL13,IF($O$1=\"High\",energy_prices_hi!BL13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BM13,IF($O$1=\"Low\",energy_prices_low!BM13,IF($O$1=\"High\",energy_prices_hi!BM13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BN13,IF($O$1=\"Low\",energy_prices_low!BN13,IF($O$1=\"High\",energy_prices_hi!BN13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BO13,IF($O$1=\"Low\",energy_prices_low!BO13,IF($O$1=\"High\",energy_prices_hi!BO13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BP13,IF($O$1=\"Low\",energy_prices_low!BP13,IF($O$1=\"High\",energy_prices_hi!BP13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BQ13,IF($O$1=\"Low\",energy_prices_low!BQ13,IF($O$1=\"High\",energy_prices_hi!BQ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BR13,IF($O$1=\"Low\",energy_prices_low!BR13,IF($O$1=\"High\",energy_prices_hi!BR13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BS13,IF($O$1=\"Low\",energy_prices_low!BS13,IF($O$1=\"High\",energy_prices_hi!BS13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BT13,IF($O$1=\"Low\",energy_prices_low!BT13,IF($O$1=\"High\",energy_prices_hi!BT13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BU13,IF($O$1=\"Low\",energy_prices_low!BU13,IF($O$1=\"High\",energy_prices_hi!BU13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BV13,IF($O$1=\"Low\",energy_prices_low!BV13,IF($O$1=\"High\",energy_prices_hi!BV13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BW13,IF($O$1=\"Low\",energy_prices_low!BW13,IF($O$1=\"High\",energy_prices_hi!BW13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BX13,IF($O$1=\"Low\",energy_prices_low!BX13,IF($O$1=\"High\",energy_prices_hi!BX13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BY13,IF($O$1=\"Low\",energy_prices_low!BY13,IF($O$1=\"High\",energy_prices_hi!BY13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!BZ13,IF($O$1=\"Low\",energy_prices_low!BZ13,IF($O$1=\"High\",energy_prices_hi!BZ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CA13,IF($O$1=\"Low\",energy_prices_low!CA13,IF($O$1=\"High\",energy_prices_hi!CA13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CB13,IF($O$1=\"Low\",energy_prices_low!CB13,IF($O$1=\"High\",energy_prices_hi!CB13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CC13,IF($O$1=\"Low\",energy_prices_low!CC13,IF($O$1=\"High\",energy_prices_hi!CC13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CD13,IF($O$1=\"Low\",energy_prices_low!CD13,IF($O$1=\"High\",energy_prices_hi!CD13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CE13,IF($O$1=\"Low\",energy_prices_low!CE13,IF($O$1=\"High\",energy_prices_hi!CE13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CF13,IF($O$1=\"Low\",energy_prices_low!CF13,IF($O$1=\"High\",energy_prices_hi!CF13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CG13,IF($O$1=\"Low\",energy_prices_low!CG13,IF($O$1=\"High\",energy_prices_hi!CG13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CH13,IF($O$1=\"Low\",energy_prices_low!CH13,IF($O$1=\"High\",energy_prices_hi!CH13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CI13,IF($O$1=\"Low\",energy_prices_low!CI13,IF($O$1=\"High\",energy_prices_hi!CI13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CJ13,IF($O$1=\"Low\",energy_prices_low!CJ13,IF($O$1=\"High\",energy_prices_hi!CJ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CK13,IF($O$1=\"Low\",energy_prices_low!CK13,IF($O$1=\"High\",energy_prices_hi!CK13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CL13,IF($O$1=\"Low\",energy_prices_low!CL13,IF($O$1=\"High\",energy_prices_hi!CL13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CM13,IF($O$1=\"Low\",energy_prices_low!CM13,IF($O$1=\"High\",energy_prices_hi!CM13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CN13,IF($O$1=\"Low\",energy_prices_low!CN13,IF($O$1=\"High\",energy_prices_hi!CN13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CO13,IF($O$1=\"Low\",energy_prices_low!CO13,IF($O$1=\"High\",energy_prices_hi!CO13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CP13,IF($O$1=\"Low\",energy_prices_low!CP13,IF($O$1=\"High\",energy_prices_hi!CP13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CQ13,IF($O$1=\"Low\",energy_prices_low!CQ13,IF($O$1=\"High\",energy_prices_hi!CQ13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CR13,IF($O$1=\"Low\",energy_prices_low!CR13,IF($O$1=\"High\",energy_prices_hi!CR13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CS13,IF($O$1=\"Low\",energy_prices_low!CS13,IF($O$1=\"High\",energy_prices_hi!CS13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CT13,IF($O$1=\"Low\",energy_prices_low!CT13,IF($O$1=\"High\",energy_prices_hi!CT13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CU13,IF($O$1=\"Low\",energy_prices_low!CU13,IF($O$1=\"High\",energy_prices_hi!CU13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CV13,IF($O$1=\"Low\",energy_prices_low!CV13,IF($O$1=\"High\",energy_prices_hi!CV13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CW13,IF($O$1=\"Low\",energy_prices_low!CW13,IF($O$1=\"High\",energy_prices_hi!CW13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CX13,IF($O$1=\"Low\",energy_prices_low!CX13,IF($O$1=\"High\",energy_prices_hi!CX13)))","v":3.8059635209251033},{"$f":"IF($O$1=\"Central\",energy_prices!CY13,IF($O$1=\"Low\",energy_prices_low!CY13,IF($O$1=\"High\",energy_prices_hi!CY13)))","v":3.8059635209251033}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M51","v":0},{"$f":"changes_in_energy!N51","v":0},{"$f":"changes_in_energy!O51","v":0},{"$f":"changes_in_energy!P51","v":0},{"$f":"changes_in_energy!Q51","v":0},{"$f":"changes_in_energy!R51","v":0},{"$f":"changes_in_energy!S51","v":0},{"$f":"changes_in_energy!T51","v":0},{"$f":"changes_in_energy!U51","v":0},{"$f":"changes_in_energy!V51","v":0},{"$f":"changes_in_energy!W51","v":0},{"$f":"changes_in_energy!X51","v":0},{"$f":"changes_in_energy!Y51","v":0},{"$f":"changes_in_energy!Z51","v":0},{"$f":"changes_in_energy!AA51","v":0},{"$f":"changes_in_energy!AB51","v":0},{"$f":"changes_in_energy!AC51","v":0},{"$f":"changes_in_energy!AD51","v":0},{"$f":"changes_in_energy!AE51","v":0},{"$f":"changes_in_energy!AF51","v":0},{"$f":"changes_in_energy!AG51","v":0},{"$f":"changes_in_energy!AH51","v":0},{"$f":"changes_in_energy!AI51","v":0},{"$f":"changes_in_energy!AJ51","v":0},{"$f":"changes_in_energy!AK51","v":0},{"$f":"changes_in_energy!AL51","v":0},{"$f":"changes_in_energy!AM51","v":0},{"$f":"changes_in_energy!AN51","v":0},{"$f":"changes_in_energy!AO51","v":0},{"$f":"changes_in_energy!AP51","v":0},{"$f":"changes_in_energy!AQ51","v":0},{"$f":"changes_in_energy!AR51","v":0},{"$f":"changes_in_energy!AS51","v":0},{"$f":"changes_in_energy!AT51","v":0},{"$f":"changes_in_energy!AU51","v":0},{"$f":"changes_in_energy!AV51","v":0},{"$f":"changes_in_energy!AW51","v":0},{"$f":"changes_in_energy!AX51","v":0},{"$f":"changes_in_energy!AY51","v":0},{"$f":"changes_in_energy!AZ51","v":0},{"$f":"changes_in_energy!BA51","v":0},{"$f":"changes_in_energy!BB51","v":0},{"$f":"changes_in_energy!BC51","v":0},{"$f":"changes_in_energy!BD51","v":0},{"$f":"changes_in_energy!BE51","v":0},{"$f":"changes_in_energy!BF51","v":0},{"$f":"changes_in_energy!BG51","v":0},{"$f":"changes_in_energy!BH51","v":0},{"$f":"changes_in_energy!BI51","v":0},{"$f":"changes_in_energy!BJ51","v":0},{"$f":"changes_in_energy!BK51","v":0},{"$f":"changes_in_energy!BL51","v":0},{"$f":"changes_in_energy!BM51","v":0},{"$f":"changes_in_energy!BN51","v":0},{"$f":"changes_in_energy!BO51","v":0},{"$f":"changes_in_energy!BP51","v":0},{"$f":"changes_in_energy!BQ51","v":0},{"$f":"changes_in_energy!BR51","v":0},{"$f":"changes_in_energy!BS51","v":0},{"$f":"changes_in_energy!BT51","v":0},{"$f":"changes_in_energy!BU51","v":0},{"$f":"changes_in_energy!BV51","v":0},{"$f":"changes_in_energy!BW51","v":0},{"$f":"changes_in_energy!BX51","v":0},{"$f":"changes_in_energy!BY51","v":0},{"$f":"changes_in_energy!BZ51","v":0},{"$f":"changes_in_energy!CA51","v":0},{"$f":"changes_in_energy!CB51","v":0},{"$f":"changes_in_energy!CC51","v":0},{"$f":"changes_in_energy!CD51","v":0},{"$f":"changes_in_energy!CE51","v":0},{"$f":"changes_in_energy!CF51","v":0},{"$f":"changes_in_energy!CG51","v":0},{"$f":"changes_in_energy!CH51","v":0},{"$f":"changes_in_energy!CI51","v":0},{"$f":"changes_in_energy!CJ51","v":0},{"$f":"changes_in_energy!CK51","v":0},{"$f":"changes_in_energy!CL51","v":0},{"$f":"changes_in_energy!CM51","v":0},{"$f":"changes_in_energy!CN51","v":0},{"$f":"changes_in_energy!CO51","v":0},{"$f":"changes_in_energy!CP51","v":0},{"$f":"changes_in_energy!CQ51","v":0},{"$f":"changes_in_energy!CR51","v":0},{"$f":"changes_in_energy!CS51","v":0},{"$f":"changes_in_energy!CT51","v":0},{"$f":"changes_in_energy!CU51","v":0},{"$f":"changes_in_energy!CV51","v":0},{"$f":"changes_in_energy!CW51","v":0},{"$f":"changes_in_energy!CX51","v":0},{"$f":"changes_in_energy!CY51","v":0}]
["Primary rebound effect: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M54*1000000","v":0},{"$f":"changes_in_energy!N54*1000000","v":0},{"$f":"changes_in_energy!O54*1000000","v":0},{"$f":"changes_in_energy!P54*1000000","v":0},{"$f":"changes_in_energy!Q54*1000000","v":0},{"$f":"changes_in_energy!R54*1000000","v":0},{"$f":"changes_in_energy!S54*1000000","v":0},{"$f":"changes_in_energy!T54*1000000","v":0},{"$f":"changes_in_energy!U54*1000000","v":0},{"$f":"changes_in_energy!V54*1000000","v":0},{"$f":"changes_in_energy!W54*1000000","v":0},{"$f":"changes_in_energy!X54*1000000","v":0},{"$f":"changes_in_energy!Y54*1000000","v":0},{"$f":"changes_in_energy!Z54*1000000","v":0},{"$f":"changes_in_energy!AA54*1000000","v":0},{"$f":"changes_in_energy!AB54*1000000","v":0},{"$f":"changes_in_energy!AC54*1000000","v":0},{"$f":"changes_in_energy!AD54*1000000","v":0},{"$f":"changes_in_energy!AE54*1000000","v":0},{"$f":"changes_in_energy!AF54*1000000","v":0},{"$f":"changes_in_energy!AG54*1000000","v":0},{"$f":"changes_in_energy!AH54*1000000","v":0},{"$f":"changes_in_energy!AI54*1000000","v":0},{"$f":"changes_in_energy!AJ54*1000000","v":0},{"$f":"changes_in_energy!AK54*1000000","v":0},{"$f":"changes_in_energy!AL54*1000000","v":0},{"$f":"changes_in_energy!AM54*1000000","v":0},{"$f":"changes_in_energy!AN54*1000000","v":0},{"$f":"changes_in_energy!AO54*1000000","v":0},{"$f":"changes_in_energy!AP54*1000000","v":0},{"$f":"changes_in_energy!AQ54*1000000","v":0},{"$f":"changes_in_energy!AR54*1000000","v":0},{"$f":"changes_in_energy!AS54*1000000","v":0},{"$f":"changes_in_energy!AT54*1000000","v":0},{"$f":"changes_in_energy!AU54*1000000","v":0},{"$f":"changes_in_energy!AV54*1000000","v":0},{"$f":"changes_in_energy!AW54*1000000","v":0},{"$f":"changes_in_energy!AX54*1000000","v":0},{"$f":"changes_in_energy!AY54*1000000","v":0},{"$f":"changes_in_energy!AZ54*1000000","v":0},{"$f":"changes_in_energy!BA54*1000000","v":0},{"$f":"changes_in_energy!BB54*1000000","v":0},{"$f":"changes_in_energy!BC54*1000000","v":0},{"$f":"changes_in_energy!BD54*1000000","v":0},{"$f":"changes_in_energy!BE54*1000000","v":0},{"$f":"changes_in_energy!BF54*1000000","v":0},{"$f":"changes_in_energy!BG54*1000000","v":0},{"$f":"changes_in_energy!BH54*1000000","v":0},{"$f":"changes_in_energy!BI54*1000000","v":0},{"$f":"changes_in_energy!BJ54*1000000","v":0},{"$f":"changes_in_energy!BK54*1000000","v":0},{"$f":"changes_in_energy!BL54*1000000","v":0},{"$f":"changes_in_energy!BM54*1000000","v":0},{"$f":"changes_in_energy!BN54*1000000","v":0},{"$f":"changes_in_energy!BO54*1000000","v":0},{"$f":"changes_in_energy!BP54*1000000","v":0},{"$f":"changes_in_energy!BQ54*1000000","v":0},{"$f":"changes_in_energy!BR54*1000000","v":0},{"$f":"changes_in_energy!BS54*1000000","v":0},{"$f":"changes_in_energy!BT54*1000000","v":0},{"$f":"changes_in_energy!BU54*1000000","v":0},{"$f":"changes_in_energy!BV54*1000000","v":0},{"$f":"changes_in_energy!BW54*1000000","v":0},{"$f":"changes_in_energy!BX54*1000000","v":0},{"$f":"changes_in_energy!BY54*1000000","v":0},{"$f":"changes_in_energy!BZ54*1000000","v":0},{"$f":"changes_in_energy!CA54*1000000","v":0},{"$f":"changes_in_energy!CB54*1000000","v":0},{"$f":"changes_in_energy!CC54*1000000","v":0},{"$f":"changes_in_energy!CD54*1000000","v":0},{"$f":"changes_in_energy!CE54*1000000","v":0},{"$f":"changes_in_energy!CF54*1000000","v":0},{"$f":"changes_in_energy!CG54*1000000","v":0},{"$f":"changes_in_energy!CH54*1000000","v":0},{"$f":"changes_in_energy!CI54*1000000","v":0},{"$f":"changes_in_energy!CJ54*1000000","v":0},{"$f":"changes_in_energy!CK54*1000000","v":0},{"$f":"changes_in_energy!CL54*1000000","v":0},{"$f":"changes_in_energy!CM54*1000000","v":0},{"$f":"changes_in_energy!CN54*1000000","v":0},{"$f":"changes_in_energy!CO54*1000000","v":0},{"$f":"changes_in_energy!CP54*1000000","v":0},{"$f":"changes_in_energy!CQ54*1000000","v":0},{"$f":"changes_in_energy!CR54*1000000","v":0},{"$f":"changes_in_energy!CS54*1000000","v":0},{"$f":"changes_in_energy!CT54*1000000","v":0},{"$f":"changes_in_energy!CU54*1000000","v":0},{"$f":"changes_in_energy!CV54*1000000","v":0},{"$f":"changes_in_energy!CW54*1000000","v":0},{"$f":"changes_in_energy!CX54*1000000","v":0},{"$f":"changes_in_energy!CY54*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M85*M87)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA85*BA87)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in energy use: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M49*1000000","v":0},{"$f":"changes_in_energy!N49*1000000","v":0},{"$f":"changes_in_energy!O49*1000000","v":0},{"$f":"changes_in_energy!P49*1000000","v":0},{"$f":"changes_in_energy!Q49*1000000","v":0},{"$f":"changes_in_energy!R49*1000000","v":0},{"$f":"changes_in_energy!S49*1000000","v":0},{"$f":"changes_in_energy!T49*1000000","v":0},{"$f":"changes_in_energy!U49*1000000","v":0},{"$f":"changes_in_energy!V49*1000000","v":0},{"$f":"changes_in_energy!W49*1000000","v":0},{"$f":"changes_in_energy!X49*1000000","v":0},{"$f":"changes_in_energy!Y49*1000000","v":0},{"$f":"changes_in_energy!Z49*1000000","v":0},{"$f":"changes_in_energy!AA49*1000000","v":0},{"$f":"changes_in_energy!AB49*1000000","v":0},{"$f":"changes_in_energy!AC49*1000000","v":0},{"$f":"changes_in_energy!AD49*1000000","v":0},{"$f":"changes_in_energy!AE49*1000000","v":0},{"$f":"changes_in_energy!AF49*1000000","v":0},{"$f":"changes_in_energy!AG49*1000000","v":0},{"$f":"changes_in_energy!AH49*1000000","v":0},{"$f":"changes_in_energy!AI49*1000000","v":0},{"$f":"changes_in_energy!AJ49*1000000","v":0},{"$f":"changes_in_energy!AK49*1000000","v":0},{"$f":"changes_in_energy!AL49*1000000","v":0},{"$f":"changes_in_energy!AM49*1000000","v":0},{"$f":"changes_in_energy!AN49*1000000","v":0},{"$f":"changes_in_energy!AO49*1000000","v":0},{"$f":"changes_in_energy!AP49*1000000","v":0},{"$f":"changes_in_energy!AQ49*1000000","v":0},{"$f":"changes_in_energy!AR49*1000000","v":0},{"$f":"changes_in_energy!AS49*1000000","v":0},{"$f":"changes_in_energy!AT49*1000000","v":0},{"$f":"changes_in_energy!AU49*1000000","v":0},{"$f":"changes_in_energy!AV49*1000000","v":0},{"$f":"changes_in_energy!AW49*1000000","v":0},{"$f":"changes_in_energy!AX49*1000000","v":0},{"$f":"changes_in_energy!AY49*1000000","v":0},{"$f":"changes_in_energy!AZ49*1000000","v":0},{"$f":"changes_in_energy!BA49*1000000","v":0},{"$f":"changes_in_energy!BB49*1000000","v":0},{"$f":"changes_in_energy!BC49*1000000","v":0},{"$f":"changes_in_energy!BD49*1000000","v":0},{"$f":"changes_in_energy!BE49*1000000","v":0},{"$f":"changes_in_energy!BF49*1000000","v":0},{"$f":"changes_in_energy!BG49*1000000","v":0},{"$f":"changes_in_energy!BH49*1000000","v":0},{"$f":"changes_in_energy!BI49*1000000","v":0},{"$f":"changes_in_energy!BJ49*1000000","v":0},{"$f":"changes_in_energy!BK49*1000000","v":0},{"$f":"changes_in_energy!BL49*1000000","v":0},{"$f":"changes_in_energy!BM49*1000000","v":0},{"$f":"changes_in_energy!BN49*1000000","v":0},{"$f":"changes_in_energy!BO49*1000000","v":0},{"$f":"changes_in_energy!BP49*1000000","v":0},{"$f":"changes_in_energy!BQ49*1000000","v":0},{"$f":"changes_in_energy!BR49*1000000","v":0},{"$f":"changes_in_energy!BS49*1000000","v":0},{"$f":"changes_in_energy!BT49*1000000","v":0},{"$f":"changes_in_energy!BU49*1000000","v":0},{"$f":"changes_in_energy!BV49*1000000","v":0},{"$f":"changes_in_energy!BW49*1000000","v":0},{"$f":"changes_in_energy!BX49*1000000","v":0},{"$f":"changes_in_energy!BY49*1000000","v":0},{"$f":"changes_in_energy!BZ49*1000000","v":0},{"$f":"changes_in_energy!CA49*1000000","v":0},{"$f":"changes_in_energy!CB49*1000000","v":0},{"$f":"changes_in_energy!CC49*1000000","v":0},{"$f":"changes_in_energy!CD49*1000000","v":0},{"$f":"changes_in_energy!CE49*1000000","v":0},{"$f":"changes_in_energy!CF49*1000000","v":0},{"$f":"changes_in_energy!CG49*1000000","v":0},{"$f":"changes_in_energy!CH49*1000000","v":0},{"$f":"changes_in_energy!CI49*1000000","v":0},{"$f":"changes_in_energy!CJ49*1000000","v":0},{"$f":"changes_in_energy!CK49*1000000","v":0},{"$f":"changes_in_energy!CL49*1000000","v":0},{"$f":"changes_in_energy!CM49*1000000","v":0},{"$f":"changes_in_energy!CN49*1000000","v":0},{"$f":"changes_in_energy!CO49*1000000","v":0},{"$f":"changes_in_energy!CP49*1000000","v":0},{"$f":"changes_in_energy!CQ49*1000000","v":0},{"$f":"changes_in_energy!CR49*1000000","v":0},{"$f":"changes_in_energy!CS49*1000000","v":0},{"$f":"changes_in_energy!CT49*1000000","v":0},{"$f":"changes_in_energy!CU49*1000000","v":0},{"$f":"changes_in_energy!CV49*1000000","v":0},{"$f":"changes_in_energy!CW49*1000000","v":0},{"$f":"changes_in_energy!CX49*1000000","v":0},{"$f":"changes_in_energy!CY49*1000000","v":0}]
["Retail price: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M14,IF($O$1=\"Low\",energy_prices_low!M14,IF($O$1=\"High\",energy_prices_hi!M14)))","v":2.1201405009168202},{"$f":"IF($O$1=\"Central\",energy_prices!N14,IF($O$1=\"Low\",energy_prices_low!N14,IF($O$1=\"High\",energy_prices_hi!N14)))","v":2.6769434159398249},{"$f":"IF($O$1=\"Central\",energy_prices!O14,IF($O$1=\"Low\",energy_prices_low!O14,IF($O$1=\"High\",energy_prices_hi!O14)))","v":2.7725399158061856},{"$f":"IF($O$1=\"Central\",energy_prices!P14,IF($O$1=\"Low\",energy_prices_low!P14,IF($O$1=\"High\",energy_prices_hi!P14)))","v":2.9052391604477301},{"$f":"IF($O$1=\"Central\",energy_prices!Q14,IF($O$1=\"Low\",energy_prices_low!Q14,IF($O$1=\"High\",energy_prices_hi!Q14)))","v":2.5945669944992544},{"$f":"IF($O$1=\"Central\",energy_prices!R14,IF($O$1=\"Low\",energy_prices_low!R14,IF($O$1=\"High\",energy_prices_hi!R14)))","v":2.2336823688033474},{"$f":"IF($O$1=\"Central\",energy_prices!S14,IF($O$1=\"Low\",energy_prices_low!S14,IF($O$1=\"High\",energy_prices_hi!S14)))","v":1.757987530022882},{"$f":"IF($O$1=\"Central\",energy_prices!T14,IF($O$1=\"Low\",energy_prices_low!T14,IF($O$1=\"High\",energy_prices_hi!T14)))","v":1.8293021249124315},{"$f":"IF($O$1=\"Central\",energy_prices!U14,IF($O$1=\"Low\",energy_prices_low!U14,IF($O$1=\"High\",energy_prices_hi!U14)))","v":2.1993532502032043},{"$f":"IF($O$1=\"Central\",energy_prices!V14,IF($O$1=\"Low\",energy_prices_low!V14,IF($O$1=\"High\",energy_prices_hi!V14)))","v":1.9523381866301865},{"$f":"IF($O$1=\"Central\",energy_prices!W14,IF($O$1=\"Low\",energy_prices_low!W14,IF($O$1=\"High\",energy_prices_hi!W14)))","v":1.6751887271436754},{"$f":"IF($O$1=\"Central\",energy_prices!X14,IF($O$1=\"Low\",energy_prices_low!X14,IF($O$1=\"High\",energy_prices_hi!X14)))","v":2.8410972224217961},{"$f":"IF($O$1=\"Central\",energy_prices!Y14,IF($O$1=\"Low\",energy_prices_low!Y14,IF($O$1=\"High\",energy_prices_hi!Y14)))","v":5.3045840689945933},{"$f":"IF($O$1=\"Central\",energy_prices!Z14,IF($O$1=\"Low\",energy_prices_low!Z14,IF($O$1=\"High\",energy_prices_hi!Z14)))","v":4.2553942817069039},{"$f":"IF($O$1=\"Central\",energy_prices!AA14,IF($O$1=\"Low\",energy_prices_low!AA14,IF($O$1=\"High\",energy_prices_hi!AA14)))","v":4.6894527241056041},{"$f":"IF($O$1=\"Central\",energy_prices!AB14,IF($O$1=\"Low\",energy_prices_low!AB14,IF($O$1=\"High\",energy_prices_hi!AB14)))","v":3.9868394950245092},{"$f":"IF($O$1=\"Central\",energy_prices!AC14,IF($O$1=\"Low\",energy_prices_low!AC14,IF($O$1=\"High\",energy_prices_hi!AC14)))","v":4.1622336374463522},{"$f":"IF($O$1=\"Central\",energy_prices!AD14,IF($O$1=\"Low\",energy_prices_low!AD14,IF($O$1=\"High\",energy_prices_hi!AD14)))","v":3.8409687709626534},{"$f":"IF($O$1=\"Central\",energy_prices!AE14,IF($O$1=\"Low\",energy_prices_low!AE14,IF($O$1=\"High\",energy_prices_hi!AE14)))","v":3.5190867320556665},{"$f":"IF($O$1=\"Central\",energy_prices!AF14,IF($O$1=\"Low\",energy_prices_low!AF14,IF($O$1=\"High\",energy_prices_hi!AF14)))","v":3.1973717741761107},{"$f":"IF($O$1=\"Central\",energy_prices!AG14,IF($O$1=\"Low\",energy_prices_low!AG14,IF($O$1=\"High\",energy_prices_hi!AG14)))","v":2.8388211802661023},{"$f":"IF($O$1=\"Central\",energy_prices!AH14,IF($O$1=\"Low\",energy_prices_low!AH14,IF($O$1=\"High\",energy_prices_hi!AH14)))","v":2.8409923520140858},{"$f":"IF($O$1=\"Central\",energy_prices!AI14,IF($O$1=\"Low\",energy_prices_low!AI14,IF($O$1=\"High\",energy_prices_hi!AI14)))","v":2.8432589694203996},{"$f":"IF($O$1=\"Central\",energy_prices!AJ14,IF($O$1=\"Low\",energy_prices_low!AJ14,IF($O$1=\"High\",energy_prices_hi!AJ14)))","v":2.8454955103776478},{"$f":"IF($O$1=\"Central\",energy_prices!AK14,IF($O$1=\"Low\",energy_prices_low!AK14,IF($O$1=\"High\",energy_prices_hi!AK14)))","v":2.8477253250937289},{"$f":"IF($O$1=\"Central\",energy_prices!AL14,IF($O$1=\"Low\",energy_prices_low!AL14,IF($O$1=\"High\",energy_prices_hi!AL14)))","v":2.8499083874210758},{"$f":"IF($O$1=\"Central\",energy_prices!AM14,IF($O$1=\"Low\",energy_prices_low!AM14,IF($O$1=\"High\",energy_prices_hi!AM14)))","v":2.8521089513920312},{"$f":"IF($O$1=\"Central\",energy_prices!AN14,IF($O$1=\"Low\",energy_prices_low!AN14,IF($O$1=\"High\",energy_prices_hi!AN14)))","v":2.8543130978617053},{"$f":"IF($O$1=\"Central\",energy_prices!AO14,IF($O$1=\"Low\",energy_prices_low!AO14,IF($O$1=\"High\",energy_prices_hi!AO14)))","v":2.856580652782073},{"$f":"IF($O$1=\"Central\",energy_prices!AP14,IF($O$1=\"Low\",energy_prices_low!AP14,IF($O$1=\"High\",energy_prices_hi!AP14)))","v":2.8588917102651163},{"$f":"IF($O$1=\"Central\",energy_prices!AQ14,IF($O$1=\"Low\",energy_prices_low!AQ14,IF($O$1=\"High\",energy_prices_hi!AQ14)))","v":2.8612315664470751},{"$f":"IF($O$1=\"Central\",energy_prices!AR14,IF($O$1=\"Low\",energy_prices_low!AR14,IF($O$1=\"High\",energy_prices_hi!AR14)))","v":2.8638872907107591},{"$f":"IF($O$1=\"Central\",energy_prices!AS14,IF($O$1=\"Low\",energy_prices_low!AS14,IF($O$1=\"High\",energy_prices_hi!AS14)))","v":2.8665702432631246},{"$f":"IF($O$1=\"Central\",energy_prices!AT14,IF($O$1=\"Low\",energy_prices_low!AT14,IF($O$1=\"High\",energy_prices_hi!AT14)))","v":2.8692804636040141},{"$f":"IF($O$1=\"Central\",energy_prices!AU14,IF($O$1=\"Low\",energy_prices_low!AU14,IF($O$1=\"High\",energy_prices_hi!AU14)))","v":2.8720179938065096},{"$f":"IF($O$1=\"Central\",energy_prices!AV14,IF($O$1=\"Low\",energy_prices_low!AV14,IF($O$1=\"High\",energy_prices_hi!AV14)))","v":2.8747828784978995},{"$f":"IF($O$1=\"Central\",energy_prices!AW14,IF($O$1=\"Low\",energy_prices_low!AW14,IF($O$1=\"High\",energy_prices_hi!AW14)))","v":2.8775751648411036},{"$f":"IF($O$1=\"Central\",energy_prices!AX14,IF($O$1=\"Low\",energy_prices_low!AX14,IF($O$1=\"High\",energy_prices_hi!AX14)))","v":2.8803949025165303},{"$f":"IF($O$1=\"Central\",energy_prices!AY14,IF($O$1=\"Low\",energy_prices_low!AY14,IF($O$1=\"High\",energy_prices_hi!AY14)))","v":2.8832421437043814},{"$f":"IF($O$1=\"Central\",energy_prices!AZ14,IF($O$1=\"Low\",energy_prices_low!AZ14,IF($O$1=\"High\",energy_prices_hi!AZ14)))","v":2.8861169430673836},{"$f":"IF($O$1=\"Central\",energy_prices!BA14,IF($O$1=\"Low\",energy_prices_low!BA14,IF($O$1=\"High\",energy_prices_hi!BA14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BB14,IF($O$1=\"Low\",energy_prices_low!BB14,IF($O$1=\"High\",energy_prices_hi!BB14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BC14,IF($O$1=\"Low\",energy_prices_low!BC14,IF($O$1=\"High\",energy_prices_hi!BC14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BD14,IF($O$1=\"Low\",energy_prices_low!BD14,IF($O$1=\"High\",energy_prices_hi!BD14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BE14,IF($O$1=\"Low\",energy_prices_low!BE14,IF($O$1=\"High\",energy_prices_hi!BE14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BF14,IF($O$1=\"Low\",energy_prices_low!BF14,IF($O$1=\"High\",energy_prices_hi!BF14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BG14,IF($O$1=\"Low\",energy_prices_low!BG14,IF($O$1=\"High\",energy_prices_hi!BG14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BH14,IF($O$1=\"Low\",energy_prices_low!BH14,IF($O$1=\"High\",energy_prices_hi!BH14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BI14,IF($O$1=\"Low\",energy_prices_low!BI14,IF($O$1=\"High\",energy_prices_hi!BI14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BJ14,IF($O$1=\"Low\",energy_prices_low!BJ14,IF($O$1=\"High\",energy_prices_hi!BJ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BK14,IF($O$1=\"Low\",energy_prices_low!BK14,IF($O$1=\"High\",energy_prices_hi!BK14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BL14,IF($O$1=\"Low\",energy_prices_low!BL14,IF($O$1=\"High\",energy_prices_hi!BL14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BM14,IF($O$1=\"Low\",energy_prices_low!BM14,IF($O$1=\"High\",energy_prices_hi!BM14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BN14,IF($O$1=\"Low\",energy_prices_low!BN14,IF($O$1=\"High\",energy_prices_hi!BN14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BO14,IF($O$1=\"Low\",energy_prices_low!BO14,IF($O$1=\"High\",energy_prices_hi!BO14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BP14,IF($O$1=\"Low\",energy_prices_low!BP14,IF($O$1=\"High\",energy_prices_hi!BP14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BQ14,IF($O$1=\"Low\",energy_prices_low!BQ14,IF($O$1=\"High\",energy_prices_hi!BQ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BR14,IF($O$1=\"Low\",energy_prices_low!BR14,IF($O$1=\"High\",energy_prices_hi!BR14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BS14,IF($O$1=\"Low\",energy_prices_low!BS14,IF($O$1=\"High\",energy_prices_hi!BS14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BT14,IF($O$1=\"Low\",energy_prices_low!BT14,IF($O$1=\"High\",energy_prices_hi!BT14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BU14,IF($O$1=\"Low\",energy_prices_low!BU14,IF($O$1=\"High\",energy_prices_hi!BU14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BV14,IF($O$1=\"Low\",energy_prices_low!BV14,IF($O$1=\"High\",energy_prices_hi!BV14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BW14,IF($O$1=\"Low\",energy_prices_low!BW14,IF($O$1=\"High\",energy_prices_hi!BW14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BX14,IF($O$1=\"Low\",energy_prices_low!BX14,IF($O$1=\"High\",energy_prices_hi!BX14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BY14,IF($O$1=\"Low\",energy_prices_low!BY14,IF($O$1=\"High\",energy_prices_hi!BY14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!BZ14,IF($O$1=\"Low\",energy_prices_low!BZ14,IF($O$1=\"High\",energy_prices_hi!BZ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CA14,IF($O$1=\"Low\",energy_prices_low!CA14,IF($O$1=\"High\",energy_prices_hi!CA14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CB14,IF($O$1=\"Low\",energy_prices_low!CB14,IF($O$1=\"High\",energy_prices_hi!CB14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CC14,IF($O$1=\"Low\",energy_prices_low!CC14,IF($O$1=\"High\",energy_prices_hi!CC14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CD14,IF($O$1=\"Low\",energy_prices_low!CD14,IF($O$1=\"High\",energy_prices_hi!CD14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CE14,IF($O$1=\"Low\",energy_prices_low!CE14,IF($O$1=\"High\",energy_prices_hi!CE14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CF14,IF($O$1=\"Low\",energy_prices_low!CF14,IF($O$1=\"High\",energy_prices_hi!CF14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CG14,IF($O$1=\"Low\",energy_prices_low!CG14,IF($O$1=\"High\",energy_prices_hi!CG14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CH14,IF($O$1=\"Low\",energy_prices_low!CH14,IF($O$1=\"High\",energy_prices_hi!CH14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CI14,IF($O$1=\"Low\",energy_prices_low!CI14,IF($O$1=\"High\",energy_prices_hi!CI14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CJ14,IF($O$1=\"Low\",energy_prices_low!CJ14,IF($O$1=\"High\",energy_prices_hi!CJ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CK14,IF($O$1=\"Low\",energy_prices_low!CK14,IF($O$1=\"High\",energy_prices_hi!CK14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CL14,IF($O$1=\"Low\",energy_prices_low!CL14,IF($O$1=\"High\",energy_prices_hi!CL14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CM14,IF($O$1=\"Low\",energy_prices_low!CM14,IF($O$1=\"High\",energy_prices_hi!CM14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CN14,IF($O$1=\"Low\",energy_prices_low!CN14,IF($O$1=\"High\",energy_prices_hi!CN14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CO14,IF($O$1=\"Low\",energy_prices_low!CO14,IF($O$1=\"High\",energy_prices_hi!CO14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CP14,IF($O$1=\"Low\",energy_prices_low!CP14,IF($O$1=\"High\",energy_prices_hi!CP14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CQ14,IF($O$1=\"Low\",energy_prices_low!CQ14,IF($O$1=\"High\",energy_prices_hi!CQ14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CR14,IF($O$1=\"Low\",energy_prices_low!CR14,IF($O$1=\"High\",energy_prices_hi!CR14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CS14,IF($O$1=\"Low\",energy_prices_low!CS14,IF($O$1=\"High\",energy_prices_hi!CS14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CT14,IF($O$1=\"Low\",energy_prices_low!CT14,IF($O$1=\"High\",energy_prices_hi!CT14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CU14,IF($O$1=\"Low\",energy_prices_low!CU14,IF($O$1=\"High\",energy_prices_hi!CU14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CV14,IF($O$1=\"Low\",energy_prices_low!CV14,IF($O$1=\"High\",energy_prices_hi!CV14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CW14,IF($O$1=\"Low\",energy_prices_low!CW14,IF($O$1=\"High\",energy_prices_hi!CW14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CX14,IF($O$1=\"Low\",energy_prices_low!CX14,IF($O$1=\"High\",energy_prices_hi!CX14)))","v":2.8890193577339391},{"$f":"IF($O$1=\"Central\",energy_prices!CY14,IF($O$1=\"Low\",energy_prices_low!CY14,IF($O$1=\"High\",energy_prices_hi!CY14)))","v":2.8890193577339391}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M52","v":0},{"$f":"changes_in_energy!N52","v":0},{"$f":"changes_in_energy!O52","v":0},{"$f":"changes_in_energy!P52","v":0},{"$f":"changes_in_energy!Q52","v":0},{"$f":"changes_in_energy!R52","v":0},{"$f":"changes_in_energy!S52","v":0},{"$f":"changes_in_energy!T52","v":0},{"$f":"changes_in_energy!U52","v":0},{"$f":"changes_in_energy!V52","v":0},{"$f":"changes_in_energy!W52","v":0},{"$f":"changes_in_energy!X52","v":0},{"$f":"changes_in_energy!Y52","v":0},{"$f":"changes_in_energy!Z52","v":0},{"$f":"changes_in_energy!AA52","v":0},{"$f":"changes_in_energy!AB52","v":0},{"$f":"changes_in_energy!AC52","v":0},{"$f":"changes_in_energy!AD52","v":0},{"$f":"changes_in_energy!AE52","v":0},{"$f":"changes_in_energy!AF52","v":0},{"$f":"changes_in_energy!AG52","v":0},{"$f":"changes_in_energy!AH52","v":0},{"$f":"changes_in_energy!AI52","v":0},{"$f":"changes_in_energy!AJ52","v":0},{"$f":"changes_in_energy!AK52","v":0},{"$f":"changes_in_energy!AL52","v":0},{"$f":"changes_in_energy!AM52","v":0},{"$f":"changes_in_energy!AN52","v":0},{"$f":"changes_in_energy!AO52","v":0},{"$f":"changes_in_energy!AP52","v":0},{"$f":"changes_in_energy!AQ52","v":0},{"$f":"changes_in_energy!AR52","v":0},{"$f":"changes_in_energy!AS52","v":0},{"$f":"changes_in_energy!AT52","v":0},{"$f":"changes_in_energy!AU52","v":0},{"$f":"changes_in_energy!AV52","v":0},{"$f":"changes_in_energy!AW52","v":0},{"$f":"changes_in_energy!AX52","v":0},{"$f":"changes_in_energy!AY52","v":0},{"$f":"changes_in_energy!AZ52","v":0},{"$f":"changes_in_energy!BA52","v":0},{"$f":"changes_in_energy!BB52","v":0},{"$f":"changes_in_energy!BC52","v":0},{"$f":"changes_in_energy!BD52","v":0},{"$f":"changes_in_energy!BE52","v":0},{"$f":"changes_in_energy!BF52","v":0},{"$f":"changes_in_energy!BG52","v":0},{"$f":"changes_in_energy!BH52","v":0},{"$f":"changes_in_energy!BI52","v":0},{"$f":"changes_in_energy!BJ52","v":0},{"$f":"changes_in_energy!BK52","v":0},{"$f":"changes_in_energy!BL52","v":0},{"$f":"changes_in_energy!BM52","v":0},{"$f":"changes_in_energy!BN52","v":0},{"$f":"changes_in_energy!BO52","v":0},{"$f":"changes_in_energy!BP52","v":0},{"$f":"changes_in_energy!BQ52","v":0},{"$f":"changes_in_energy!BR52","v":0},{"$f":"changes_in_energy!BS52","v":0},{"$f":"changes_in_energy!BT52","v":0},{"$f":"changes_in_energy!BU52","v":0},{"$f":"changes_in_energy!BV52","v":0},{"$f":"changes_in_energy!BW52","v":0},{"$f":"changes_in_energy!BX52","v":0},{"$f":"changes_in_energy!BY52","v":0},{"$f":"changes_in_energy!BZ52","v":0},{"$f":"changes_in_energy!CA52","v":0},{"$f":"changes_in_energy!CB52","v":0},{"$f":"changes_in_energy!CC52","v":0},{"$f":"changes_in_energy!CD52","v":0},{"$f":"changes_in_energy!CE52","v":0},{"$f":"changes_in_energy!CF52","v":0},{"$f":"changes_in_energy!CG52","v":0},{"$f":"changes_in_energy!CH52","v":0},{"$f":"changes_in_energy!CI52","v":0},{"$f":"changes_in_energy!CJ52","v":0},{"$f":"changes_in_energy!CK52","v":0},{"$f":"changes_in_energy!CL52","v":0},{"$f":"changes_in_energy!CM52","v":0},{"$f":"changes_in_energy!CN52","v":0},{"$f":"changes_in_energy!CO52","v":0},{"$f":"changes_in_energy!CP52","v":0},{"$f":"changes_in_energy!CQ52","v":0},{"$f":"changes_in_energy!CR52","v":0},{"$f":"changes_in_energy!CS52","v":0},{"$f":"changes_in_energy!CT52","v":0},{"$f":"changes_in_energy!CU52","v":0},{"$f":"changes_in_energy!CV52","v":0},{"$f":"changes_in_energy!CW52","v":0},{"$f":"changes_in_energy!CX52","v":0},{"$f":"changes_in_energy!CY52","v":0}]
["Primary rebound effect: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M55*1000000","v":0},{"$f":"changes_in_energy!N55*1000000","v":0},{"$f":"changes_in_energy!O55*1000000","v":0},{"$f":"changes_in_energy!P55*1000000","v":0},{"$f":"changes_in_energy!Q55*1000000","v":0},{"$f":"changes_in_energy!R55*1000000","v":0},{"$f":"changes_in_energy!S55*1000000","v":0},{"$f":"changes_in_energy!T55*1000000","v":0},{"$f":"changes_in_energy!U55*1000000","v":0},{"$f":"changes_in_energy!V55*1000000","v":0},{"$f":"changes_in_energy!W55*1000000","v":0},{"$f":"changes_in_energy!X55*1000000","v":0},{"$f":"changes_in_energy!Y55*1000000","v":0},{"$f":"changes_in_energy!Z55*1000000","v":0},{"$f":"changes_in_energy!AA55*1000000","v":0},{"$f":"changes_in_energy!AB55*1000000","v":0},{"$f":"changes_in_energy!AC55*1000000","v":0},{"$f":"changes_in_energy!AD55*1000000","v":0},{"$f":"changes_in_energy!AE55*1000000","v":0},{"$f":"changes_in_energy!AF55*1000000","v":0},{"$f":"changes_in_energy!AG55*1000000","v":0},{"$f":"changes_in_energy!AH55*1000000","v":0},{"$f":"changes_in_energy!AI55*1000000","v":0},{"$f":"changes_in_energy!AJ55*1000000","v":0},{"$f":"changes_in_energy!AK55*1000000","v":0},{"$f":"changes_in_energy!AL55*1000000","v":0},{"$f":"changes_in_energy!AM55*1000000","v":0},{"$f":"changes_in_energy!AN55*1000000","v":0},{"$f":"changes_in_energy!AO55*1000000","v":0},{"$f":"changes_in_energy!AP55*1000000","v":0},{"$f":"changes_in_energy!AQ55*1000000","v":0},{"$f":"changes_in_energy!AR55*1000000","v":0},{"$f":"changes_in_energy!AS55*1000000","v":0},{"$f":"changes_in_energy!AT55*1000000","v":0},{"$f":"changes_in_energy!AU55*1000000","v":0},{"$f":"changes_in_energy!AV55*1000000","v":0},{"$f":"changes_in_energy!AW55*1000000","v":0},{"$f":"changes_in_energy!AX55*1000000","v":0},{"$f":"changes_in_energy!AY55*1000000","v":0},{"$f":"changes_in_energy!AZ55*1000000","v":0},{"$f":"changes_in_energy!BA55*1000000","v":0},{"$f":"changes_in_energy!BB55*1000000","v":0},{"$f":"changes_in_energy!BC55*1000000","v":0},{"$f":"changes_in_energy!BD55*1000000","v":0},{"$f":"changes_in_energy!BE55*1000000","v":0},{"$f":"changes_in_energy!BF55*1000000","v":0},{"$f":"changes_in_energy!BG55*1000000","v":0},{"$f":"changes_in_energy!BH55*1000000","v":0},{"$f":"changes_in_energy!BI55*1000000","v":0},{"$f":"changes_in_energy!BJ55*1000000","v":0},{"$f":"changes_in_energy!BK55*1000000","v":0},{"$f":"changes_in_energy!BL55*1000000","v":0},{"$f":"changes_in_energy!BM55*1000000","v":0},{"$f":"changes_in_energy!BN55*1000000","v":0},{"$f":"changes_in_energy!BO55*1000000","v":0},{"$f":"changes_in_energy!BP55*1000000","v":0},{"$f":"changes_in_energy!BQ55*1000000","v":0},{"$f":"changes_in_energy!BR55*1000000","v":0},{"$f":"changes_in_energy!BS55*1000000","v":0},{"$f":"changes_in_energy!BT55*1000000","v":0},{"$f":"changes_in_energy!BU55*1000000","v":0},{"$f":"changes_in_energy!BV55*1000000","v":0},{"$f":"changes_in_energy!BW55*1000000","v":0},{"$f":"changes_in_energy!BX55*1000000","v":0},{"$f":"changes_in_energy!BY55*1000000","v":0},{"$f":"changes_in_energy!BZ55*1000000","v":0},{"$f":"changes_in_energy!CA55*1000000","v":0},{"$f":"changes_in_energy!CB55*1000000","v":0},{"$f":"changes_in_energy!CC55*1000000","v":0},{"$f":"changes_in_energy!CD55*1000000","v":0},{"$f":"changes_in_energy!CE55*1000000","v":0},{"$f":"changes_in_energy!CF55*1000000","v":0},{"$f":"changes_in_energy!CG55*1000000","v":0},{"$f":"changes_in_energy!CH55*1000000","v":0},{"$f":"changes_in_energy!CI55*1000000","v":0},{"$f":"changes_in_energy!CJ55*1000000","v":0},{"$f":"changes_in_energy!CK55*1000000","v":0},{"$f":"changes_in_energy!CL55*1000000","v":0},{"$f":"changes_in_energy!CM55*1000000","v":0},{"$f":"changes_in_energy!CN55*1000000","v":0},{"$f":"changes_in_energy!CO55*1000000","v":0},{"$f":"changes_in_energy!CP55*1000000","v":0},{"$f":"changes_in_energy!CQ55*1000000","v":0},{"$f":"changes_in_energy!CR55*1000000","v":0},{"$f":"changes_in_energy!CS55*1000000","v":0},{"$f":"changes_in_energy!CT55*1000000","v":0},{"$f":"changes_in_energy!CU55*1000000","v":0},{"$f":"changes_in_energy!CV55*1000000","v":0},{"$f":"changes_in_energy!CW55*1000000","v":0},{"$f":"changes_in_energy!CX55*1000000","v":0},{"$f":"changes_in_energy!CY55*1000000","v":0}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M91*M93)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA91*BA93)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL (not discounted)","£ (202)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M78+M84+M90=0,0,M82+M88+M94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA78+BA84+BA90=0,0,BA82+BA88+BA94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M96*discount_factors!L7","v":0},{"$f":"N96*discount_factors!M7","v":0},{"$f":"O96*discount_factors!N7","v":0},{"$f":"P96*discount_factors!O7","v":0},{"$f":"Q96*discount_factors!P7","v":0},{"$f":"R96*discount_factors!Q7","v":0},{"$f":"S96*discount_factors!R7","v":0},{"$f":"T96*discount_factors!S7","v":0},{"$f":"U96*discount_factors!T7","v":0},{"$f":"V96*discount_factors!U7","v":0},{"$f":"W96*discount_factors!V7","v":0},{"$f":"X96*discount_factors!W7","v":0},{"$f":"Y96*discount_factors!X7","v":0},{"$f":"Z96*discount_factors!Y7","v":0},{"$f":"AA96*discount_factors!Z7","v":0},{"$f":"AB96*discount_factors!AA7","v":0},{"$f":"AC96*discount_factors!AB7","v":0},{"$f":"AD96*discount_factors!AC7","v":0},{"$f":"AE96*discount_factors!AD7","v":0},{"$f":"AF96*discount_factors!AE7","v":0},{"$f":"AG96*discount_factors!AF7","v":0},{"$f":"AH96*discount_factors!AG7","v":0},{"$f":"AI96*discount_factors!AH7","v":0},{"$f":"AJ96*discount_factors!AI7","v":0},{"$f":"AK96*discount_factors!AJ7","v":0},{"$f":"AL96*discount_factors!AK7","v":0},{"$f":"AM96*discount_factors!AL7","v":0},{"$f":"AN96*discount_factors!AM7","v":0},{"$f":"AO96*discount_factors!AN7","v":0},{"$f":"AP96*discount_factors!AO7","v":0},{"$f":"AQ96*discount_factors!AP7","v":0},{"$f":"AR96*discount_factors!AQ7","v":0},{"$f":"AS96*discount_factors!AR7","v":0},{"$f":"AT96*discount_factors!AS7","v":0},{"$f":"AU96*discount_factors!AT7","v":0},{"$f":"AV96*discount_factors!AU7","v":0},{"$f":"AW96*discount_factors!AV7","v":0},{"$f":"AX96*discount_factors!AW7","v":0},{"$f":"AY96*discount_factors!AX7","v":0},{"$f":"AZ96*discount_factors!AY7","v":0},{"$f":"BA96*discount_factors!AZ7","v":0},{"$f":"BB96*discount_factors!BA7","v":0},{"$f":"BC96*discount_factors!BB7","v":0},{"$f":"BD96*discount_factors!BC7","v":0},{"$f":"BE96*discount_factors!BD7","v":0},{"$f":"BF96*discount_factors!BE7","v":0},{"$f":"BG96*discount_factors!BF7","v":0},{"$f":"BH96*discount_factors!BG7","v":0},{"$f":"BI96*discount_factors!BH7","v":0},{"$f":"BJ96*discount_factors!BI7","v":0},{"$f":"BK96*discount_factors!BJ7","v":0},{"$f":"BL96*discount_factors!BK7","v":0},{"$f":"BM96*discount_factors!BL7","v":0},{"$f":"BN96*discount_factors!BM7","v":0},{"$f":"BO96*discount_factors!BN7","v":0},{"$f":"BP96*discount_factors!BO7","v":0},{"$f":"BQ96*discount_factors!BP7","v":0},{"$f":"BR96*discount_factors!BQ7","v":0},{"$f":"BS96*discount_factors!BR7","v":0},{"$f":"BT96*discount_factors!BS7","v":0},{"$f":"BU96*discount_factors!BT7","v":0},{"$f":"BV96*discount_factors!BU7","v":0},{"$f":"BW96*discount_factors!BV7","v":0},{"$f":"BX96*discount_factors!BW7","v":0},{"$f":"BY96*discount_factors!BX7","v":0},{"$f":"BZ96*discount_factors!BY7","v":0},{"$f":"CA96*discount_factors!BZ7","v":0},{"$f":"CB96*discount_factors!CA7","v":0},{"$f":"CC96*discount_factors!CB7","v":0},{"$f":"CD96*discount_factors!CC7","v":0},{"$f":"CE96*discount_factors!CD7","v":0},{"$f":"CF96*discount_factors!CE7","v":0},{"$f":"CG96*discount_factors!CF7","v":0},{"$f":"CH96*discount_factors!CG7","v":0},{"$f":"CI96*discount_factors!CH7","v":0},{"$f":"CJ96*discount_factors!CI7","v":0},{"$f":"CK96*discount_factors!CJ7","v":0},{"$f":"CL96*discount_factors!CK7","v":0},{"$f":"CM96*discount_factors!CL7","v":0},{"$f":"CN96*discount_factors!CM7","v":0},{"$f":"CO96*discount_factors!CN7","v":0},{"$f":"CP96*discount_factors!CO7","v":0},{"$f":"CQ96*discount_factors!CP7","v":0},{"$f":"CR96*discount_factors!CQ7","v":0},{"$f":"CS96*discount_factors!CR7","v":0},{"$f":"CT96*discount_factors!CS7","v":0},{"$f":"CU96*discount_factors!CT7","v":0},{"$f":"CV96*discount_factors!CU7","v":0},{"$f":"CW96*discount_factors!CV7","v":0},{"$f":"CX96*discount_factors!CW7","v":0},{"$f":"CY96*discount_factors!CX7","v":0}]
[]
[]
["NON TRADED COAL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Change in energy use: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M58*1000000","v":0},{"$f":"changes_in_energy!N58*1000000","v":0},{"$f":"changes_in_energy!O58*1000000","v":0},{"$f":"changes_in_energy!P58*1000000","v":0},{"$f":"changes_in_energy!Q58*1000000","v":0},{"$f":"changes_in_energy!R58*1000000","v":0},{"$f":"changes_in_energy!S58*1000000","v":0},{"$f":"changes_in_energy!T58*1000000","v":0},{"$f":"changes_in_energy!U58*1000000","v":0},{"$f":"changes_in_energy!V58*1000000","v":0},{"$f":"changes_in_energy!W58*1000000","v":0},{"$f":"changes_in_energy!X58*1000000","v":0},{"$f":"changes_in_energy!Y58*1000000","v":0},{"$f":"changes_in_energy!Z58*1000000","v":0},{"$f":"changes_in_energy!AA58*1000000","v":0},{"$f":"changes_in_energy!AB58*1000000","v":0},{"$f":"changes_in_energy!AC58*1000000","v":0},{"$f":"changes_in_energy!AD58*1000000","v":0},{"$f":"changes_in_energy!AE58*1000000","v":0},{"$f":"changes_in_energy!AF58*1000000","v":0},{"$f":"changes_in_energy!AG58*1000000","v":0},{"$f":"changes_in_energy!AH58*1000000","v":0},{"$f":"changes_in_energy!AI58*1000000","v":0},{"$f":"changes_in_energy!AJ58*1000000","v":0},{"$f":"changes_in_energy!AK58*1000000","v":0},{"$f":"changes_in_energy!AL58*1000000","v":0},{"$f":"changes_in_energy!AM58*1000000","v":0},{"$f":"changes_in_energy!AN58*1000000","v":0},{"$f":"changes_in_energy!AO58*1000000","v":0},{"$f":"changes_in_energy!AP58*1000000","v":0},{"$f":"changes_in_energy!AQ58*1000000","v":0},{"$f":"changes_in_energy!AR58*1000000","v":0},{"$f":"changes_in_energy!AS58*1000000","v":0},{"$f":"changes_in_energy!AT58*1000000","v":0},{"$f":"changes_in_energy!AU58*1000000","v":0},{"$f":"changes_in_energy!AV58*1000000","v":0},{"$f":"changes_in_energy!AW58*1000000","v":0},{"$f":"changes_in_energy!AX58*1000000","v":0},{"$f":"changes_in_energy!AY58*1000000","v":0},{"$f":"changes_in_energy!AZ58*1000000","v":0},{"$f":"changes_in_energy!BA58*1000000","v":0},{"$f":"changes_in_energy!BB58*1000000","v":0},{"$f":"changes_in_energy!BC58*1000000","v":0},{"$f":"changes_in_energy!BD58*1000000","v":0},{"$f":"changes_in_energy!BE58*1000000","v":0},{"$f":"changes_in_energy!BF58*1000000","v":0},{"$f":"changes_in_energy!BG58*1000000","v":0},{"$f":"changes_in_energy!BH58*1000000","v":0},{"$f":"changes_in_energy!BI58*1000000","v":0},{"$f":"changes_in_energy!BJ58*1000000","v":0},{"$f":"changes_in_energy!BK58*1000000","v":0},{"$f":"changes_in_energy!BL58*1000000","v":0},{"$f":"changes_in_energy!BM58*1000000","v":0},{"$f":"changes_in_energy!BN58*1000000","v":0},{"$f":"changes_in_energy!BO58*1000000","v":0},{"$f":"changes_in_energy!BP58*1000000","v":0},{"$f":"changes_in_energy!BQ58*1000000","v":0},{"$f":"changes_in_energy!BR58*1000000","v":0},{"$f":"changes_in_energy!BS58*1000000","v":0},{"$f":"changes_in_energy!BT58*1000000","v":0},{"$f":"changes_in_energy!BU58*1000000","v":0},{"$f":"changes_in_energy!BV58*1000000","v":0},{"$f":"changes_in_energy!BW58*1000000","v":0},{"$f":"changes_in_energy!BX58*1000000","v":0},{"$f":"changes_in_energy!BY58*1000000","v":0},{"$f":"changes_in_energy!BZ58*1000000","v":0},{"$f":"changes_in_energy!CA58*1000000","v":0},{"$f":"changes_in_energy!CB58*1000000","v":0},{"$f":"changes_in_energy!CC58*1000000","v":0},{"$f":"changes_in_energy!CD58*1000000","v":0},{"$f":"changes_in_energy!CE58*1000000","v":0},{"$f":"changes_in_energy!CF58*1000000","v":0},{"$f":"changes_in_energy!CG58*1000000","v":0},{"$f":"changes_in_energy!CH58*1000000","v":0},{"$f":"changes_in_energy!CI58*1000000","v":0},{"$f":"changes_in_energy!CJ58*1000000","v":0},{"$f":"changes_in_energy!CK58*1000000","v":0},{"$f":"changes_in_energy!CL58*1000000","v":0},{"$f":"changes_in_energy!CM58*1000000","v":0},{"$f":"changes_in_energy!CN58*1000000","v":0},{"$f":"changes_in_energy!CO58*1000000","v":0},{"$f":"changes_in_energy!CP58*1000000","v":0},{"$f":"changes_in_energy!CQ58*1000000","v":0},{"$f":"changes_in_energy!CR58*1000000","v":0},{"$f":"changes_in_energy!CS58*1000000","v":0},{"$f":"changes_in_energy!CT58*1000000","v":0},{"$f":"changes_in_energy!CU58*1000000","v":0},{"$f":"changes_in_energy!CV58*1000000","v":0},{"$f":"changes_in_energy!CW58*1000000","v":0},{"$f":"changes_in_energy!CX58*1000000","v":0},{"$f":"changes_in_energy!CY58*1000000","v":0}]
["Retail price: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M19,IF($O$1=\"Low\",energy_prices_low!M19,IF($O$1=\"High\",energy_prices_hi!M19)))","v":6.764685077088112},{"$f":"IF($O$1=\"Central\",energy_prices!N19,IF($O$1=\"Low\",energy_prices_low!N19,IF($O$1=\"High\",energy_prices_hi!N19)))","v":6.9413236416554858},{"$f":"IF($O$1=\"Central\",energy_prices!O19,IF($O$1=\"Low\",energy_prices_low!O19,IF($O$1=\"High\",energy_prices_hi!O19)))","v":7.0769320701593657},{"$f":"IF($O$1=\"Central\",energy_prices!P19,IF($O$1=\"Low\",energy_prices_low!P19,IF($O$1=\"High\",energy_prices_hi!P19)))","v":7.0378932672204986},{"$f":"IF($O$1=\"Central\",energy_prices!Q19,IF($O$1=\"Low\",energy_prices_low!Q19,IF($O$1=\"High\",energy_prices_hi!Q19)))","v":7.1394451092800919},{"$f":"IF($O$1=\"Central\",energy_prices!R19,IF($O$1=\"Low\",energy_prices_low!R19,IF($O$1=\"High\",energy_prices_hi!R19)))","v":7.1074999036394377},{"$f":"IF($O$1=\"Central\",energy_prices!S19,IF($O$1=\"Low\",energy_prices_low!S19,IF($O$1=\"High\",energy_prices_hi!S19)))","v":6.9583175377972983},{"$f":"IF($O$1=\"Central\",energy_prices!T19,IF($O$1=\"Low\",energy_prices_low!T19,IF($O$1=\"High\",energy_prices_hi!T19)))","v":6.9930123247139413},{"$f":"IF($O$1=\"Central\",energy_prices!U19,IF($O$1=\"Low\",energy_prices_low!U19,IF($O$1=\"High\",energy_prices_hi!U19)))","v":6.9932571881300722},{"$f":"IF($O$1=\"Central\",energy_prices!V19,IF($O$1=\"Low\",energy_prices_low!V19,IF($O$1=\"High\",energy_prices_hi!V19)))","v":7.0970376637812818},{"$f":"IF($O$1=\"Central\",energy_prices!W19,IF($O$1=\"Low\",energy_prices_low!W19,IF($O$1=\"High\",energy_prices_hi!W19)))","v":6.9881422282038166},{"$f":"IF($O$1=\"Central\",energy_prices!X19,IF($O$1=\"Low\",energy_prices_low!X19,IF($O$1=\"High\",energy_prices_hi!X19)))","v":7.2055565815553102},{"$f":"IF($O$1=\"Central\",energy_prices!Y19,IF($O$1=\"Low\",energy_prices_low!Y19,IF($O$1=\"High\",energy_prices_hi!Y19)))","v":8.3731312025055971},{"$f":"IF($O$1=\"Central\",energy_prices!Z19,IF($O$1=\"Low\",energy_prices_low!Z19,IF($O$1=\"High\",energy_prices_hi!Z19)))","v":10.374406540347929},{"$f":"IF($O$1=\"Central\",energy_prices!AA19,IF($O$1=\"Low\",energy_prices_low!AA19,IF($O$1=\"High\",energy_prices_hi!AA19)))","v":9.4956931857466813},{"$f":"IF($O$1=\"Central\",energy_prices!AB19,IF($O$1=\"Low\",energy_prices_low!AB19,IF($O$1=\"High\",energy_prices_hi!AB19)))","v":9.3723925001138877},{"$f":"IF($O$1=\"Central\",energy_prices!AC19,IF($O$1=\"Low\",energy_prices_low!AC19,IF($O$1=\"High\",energy_prices_hi!AC19)))","v":9.2636471830218561},{"$f":"IF($O$1=\"Central\",energy_prices!AD19,IF($O$1=\"Low\",energy_prices_low!AD19,IF($O$1=\"High\",energy_prices_hi!AD19)))","v":9.4094352713958251},{"$f":"IF($O$1=\"Central\",energy_prices!AE19,IF($O$1=\"Low\",energy_prices_low!AE19,IF($O$1=\"High\",energy_prices_hi!AE19)))","v":9.34026178775955},{"$f":"IF($O$1=\"Central\",energy_prices!AF19,IF($O$1=\"Low\",energy_prices_low!AF19,IF($O$1=\"High\",energy_prices_hi!AF19)))","v":9.272070975409834},{"$f":"IF($O$1=\"Central\",energy_prices!AG19,IF($O$1=\"Low\",energy_prices_low!AG19,IF($O$1=\"High\",energy_prices_hi!AG19)))","v":9.1965563850624328},{"$f":"IF($O$1=\"Central\",energy_prices!AH19,IF($O$1=\"Low\",energy_prices_low!AH19,IF($O$1=\"High\",energy_prices_hi!AH19)))","v":9.1361447127845103},{"$f":"IF($O$1=\"Central\",energy_prices!AI19,IF($O$1=\"Low\",energy_prices_low!AI19,IF($O$1=\"High\",energy_prices_hi!AI19)))","v":9.0606301224371091},{"$f":"IF($O$1=\"Central\",energy_prices!AJ19,IF($O$1=\"Low\",energy_prices_low!AJ19,IF($O$1=\"High\",energy_prices_hi!AJ19)))","v":9.0002184501591884},{"$f":"IF($O$1=\"Central\",energy_prices!AK19,IF($O$1=\"Low\",energy_prices_low!AK19,IF($O$1=\"High\",energy_prices_hi!AK19)))","v":8.9247038598117872},{"$f":"IF($O$1=\"Central\",energy_prices!AL19,IF($O$1=\"Low\",energy_prices_low!AL19,IF($O$1=\"High\",energy_prices_hi!AL19)))","v":8.8491892694643841},{"$f":"IF($O$1=\"Central\",energy_prices!AM19,IF($O$1=\"Low\",energy_prices_low!AM19,IF($O$1=\"High\",energy_prices_hi!AM19)))","v":8.7887775971864617},{"$f":"IF($O$1=\"Central\",energy_prices!AN19,IF($O$1=\"Low\",energy_prices_low!AN19,IF($O$1=\"High\",energy_prices_hi!AN19)))","v":8.7132630068390604},{"$f":"IF($O$1=\"Central\",energy_prices!AO19,IF($O$1=\"Low\",energy_prices_low!AO19,IF($O$1=\"High\",energy_prices_hi!AO19)))","v":8.652851334561138},{"$f":"IF($O$1=\"Central\",energy_prices!AP19,IF($O$1=\"Low\",energy_prices_low!AP19,IF($O$1=\"High\",energy_prices_hi!AP19)))","v":8.5773367442137367},{"$f":"IF($O$1=\"Central\",energy_prices!AQ19,IF($O$1=\"Low\",energy_prices_low!AQ19,IF($O$1=\"High\",energy_prices_hi!AQ19)))","v":8.5169250719358143},{"$f":"IF($O$1=\"Central\",energy_prices!AR19,IF($O$1=\"Low\",energy_prices_low!AR19,IF($O$1=\"High\",energy_prices_hi!AR19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AS19,IF($O$1=\"Low\",energy_prices_low!AS19,IF($O$1=\"High\",energy_prices_hi!AS19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AT19,IF($O$1=\"Low\",energy_prices_low!AT19,IF($O$1=\"High\",energy_prices_hi!AT19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AU19,IF($O$1=\"Low\",energy_prices_low!AU19,IF($O$1=\"High\",energy_prices_hi!AU19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AV19,IF($O$1=\"Low\",energy_prices_low!AV19,IF($O$1=\"High\",energy_prices_hi!AV19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AW19,IF($O$1=\"Low\",energy_prices_low!AW19,IF($O$1=\"High\",energy_prices_hi!AW19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AX19,IF($O$1=\"Low\",energy_prices_low!AX19,IF($O$1=\"High\",energy_prices_hi!AX19)))","v":8.441410481588413},{"$f":"IF($O$1=\"Central\",energy_prices!AY19,IF($O$1=\"Low\",energy_prices_low!AY19,IF($O$1=\"High\",energy_prices_hi!AY19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!AZ19,IF($O$1=\"Low\",energy_prices_low!AZ19,IF($O$1=\"High\",energy_prices_hi!AZ19)))","v":8.441410481588413},{"$f":"IF($O$1=\"Central\",energy_prices!BA19,IF($O$1=\"Low\",energy_prices_low!BA19,IF($O$1=\"High\",energy_prices_hi!BA19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BB19,IF($O$1=\"Low\",energy_prices_low!BB19,IF($O$1=\"High\",energy_prices_hi!BB19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BC19,IF($O$1=\"Low\",energy_prices_low!BC19,IF($O$1=\"High\",energy_prices_hi!BC19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BD19,IF($O$1=\"Low\",energy_prices_low!BD19,IF($O$1=\"High\",energy_prices_hi!BD19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BE19,IF($O$1=\"Low\",energy_prices_low!BE19,IF($O$1=\"High\",energy_prices_hi!BE19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BF19,IF($O$1=\"Low\",energy_prices_low!BF19,IF($O$1=\"High\",energy_prices_hi!BF19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BG19,IF($O$1=\"Low\",energy_prices_low!BG19,IF($O$1=\"High\",energy_prices_hi!BG19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BH19,IF($O$1=\"Low\",energy_prices_low!BH19,IF($O$1=\"High\",energy_prices_hi!BH19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BI19,IF($O$1=\"Low\",energy_prices_low!BI19,IF($O$1=\"High\",energy_prices_hi!BI19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BJ19,IF($O$1=\"Low\",energy_prices_low!BJ19,IF($O$1=\"High\",energy_prices_hi!BJ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BK19,IF($O$1=\"Low\",energy_prices_low!BK19,IF($O$1=\"High\",energy_prices_hi!BK19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BL19,IF($O$1=\"Low\",energy_prices_low!BL19,IF($O$1=\"High\",energy_prices_hi!BL19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BM19,IF($O$1=\"Low\",energy_prices_low!BM19,IF($O$1=\"High\",energy_prices_hi!BM19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BN19,IF($O$1=\"Low\",energy_prices_low!BN19,IF($O$1=\"High\",energy_prices_hi!BN19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BO19,IF($O$1=\"Low\",energy_prices_low!BO19,IF($O$1=\"High\",energy_prices_hi!BO19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BP19,IF($O$1=\"Low\",energy_prices_low!BP19,IF($O$1=\"High\",energy_prices_hi!BP19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BQ19,IF($O$1=\"Low\",energy_prices_low!BQ19,IF($O$1=\"High\",energy_prices_hi!BQ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BR19,IF($O$1=\"Low\",energy_prices_low!BR19,IF($O$1=\"High\",energy_prices_hi!BR19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BS19,IF($O$1=\"Low\",energy_prices_low!BS19,IF($O$1=\"High\",energy_prices_hi!BS19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BT19,IF($O$1=\"Low\",energy_prices_low!BT19,IF($O$1=\"High\",energy_prices_hi!BT19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BU19,IF($O$1=\"Low\",energy_prices_low!BU19,IF($O$1=\"High\",energy_prices_hi!BU19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BV19,IF($O$1=\"Low\",energy_prices_low!BV19,IF($O$1=\"High\",energy_prices_hi!BV19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BW19,IF($O$1=\"Low\",energy_prices_low!BW19,IF($O$1=\"High\",energy_prices_hi!BW19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BX19,IF($O$1=\"Low\",energy_prices_low!BX19,IF($O$1=\"High\",energy_prices_hi!BX19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BY19,IF($O$1=\"Low\",energy_prices_low!BY19,IF($O$1=\"High\",energy_prices_hi!BY19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!BZ19,IF($O$1=\"Low\",energy_prices_low!BZ19,IF($O$1=\"High\",energy_prices_hi!BZ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CA19,IF($O$1=\"Low\",energy_prices_low!CA19,IF($O$1=\"High\",energy_prices_hi!CA19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CB19,IF($O$1=\"Low\",energy_prices_low!CB19,IF($O$1=\"High\",energy_prices_hi!CB19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CC19,IF($O$1=\"Low\",energy_prices_low!CC19,IF($O$1=\"High\",energy_prices_hi!CC19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CD19,IF($O$1=\"Low\",energy_prices_low!CD19,IF($O$1=\"High\",energy_prices_hi!CD19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CE19,IF($O$1=\"Low\",energy_prices_low!CE19,IF($O$1=\"High\",energy_prices_hi!CE19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CF19,IF($O$1=\"Low\",energy_prices_low!CF19,IF($O$1=\"High\",energy_prices_hi!CF19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CG19,IF($O$1=\"Low\",energy_prices_low!CG19,IF($O$1=\"High\",energy_prices_hi!CG19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CH19,IF($O$1=\"Low\",energy_prices_low!CH19,IF($O$1=\"High\",energy_prices_hi!CH19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CI19,IF($O$1=\"Low\",energy_prices_low!CI19,IF($O$1=\"High\",energy_prices_hi!CI19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CJ19,IF($O$1=\"Low\",energy_prices_low!CJ19,IF($O$1=\"High\",energy_prices_hi!CJ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CK19,IF($O$1=\"Low\",energy_prices_low!CK19,IF($O$1=\"High\",energy_prices_hi!CK19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CL19,IF($O$1=\"Low\",energy_prices_low!CL19,IF($O$1=\"High\",energy_prices_hi!CL19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CM19,IF($O$1=\"Low\",energy_prices_low!CM19,IF($O$1=\"High\",energy_prices_hi!CM19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CN19,IF($O$1=\"Low\",energy_prices_low!CN19,IF($O$1=\"High\",energy_prices_hi!CN19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CO19,IF($O$1=\"Low\",energy_prices_low!CO19,IF($O$1=\"High\",energy_prices_hi!CO19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CP19,IF($O$1=\"Low\",energy_prices_low!CP19,IF($O$1=\"High\",energy_prices_hi!CP19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CQ19,IF($O$1=\"Low\",energy_prices_low!CQ19,IF($O$1=\"High\",energy_prices_hi!CQ19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CR19,IF($O$1=\"Low\",energy_prices_low!CR19,IF($O$1=\"High\",energy_prices_hi!CR19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CS19,IF($O$1=\"Low\",energy_prices_low!CS19,IF($O$1=\"High\",energy_prices_hi!CS19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CT19,IF($O$1=\"Low\",energy_prices_low!CT19,IF($O$1=\"High\",energy_prices_hi!CT19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CU19,IF($O$1=\"Low\",energy_prices_low!CU19,IF($O$1=\"High\",energy_prices_hi!CU19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CV19,IF($O$1=\"Low\",energy_prices_low!CV19,IF($O$1=\"High\",energy_prices_hi!CV19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CW19,IF($O$1=\"Low\",energy_prices_low!CW19,IF($O$1=\"High\",energy_prices_hi!CW19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CX19,IF($O$1=\"Low\",energy_prices_low!CX19,IF($O$1=\"High\",energy_prices_hi!CX19)))","v":8.4414104815884112},{"$f":"IF($O$1=\"Central\",energy_prices!CY19,IF($O$1=\"Low\",energy_prices_low!CY19,IF($O$1=\"High\",energy_prices_hi!CY19)))","v":8.4414104815884112}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M$61","v":0},{"$f":"changes_in_energy!N$61","v":0},{"$f":"changes_in_energy!O$61","v":0},{"$f":"changes_in_energy!P$61","v":0},{"$f":"changes_in_energy!Q$61","v":0},{"$f":"changes_in_energy!R$61","v":0},{"$f":"changes_in_energy!S$61","v":0},{"$f":"changes_in_energy!T$61","v":0},{"$f":"changes_in_energy!U$61","v":0},{"$f":"changes_in_energy!V$61","v":0},{"$f":"changes_in_energy!W$61","v":0},{"$f":"changes_in_energy!X$61","v":0},{"$f":"changes_in_energy!Y$61","v":0},{"$f":"changes_in_energy!Z$61","v":0},{"$f":"changes_in_energy!AA$61","v":0},{"$f":"changes_in_energy!AB$61","v":0},{"$f":"changes_in_energy!AC$61","v":0},{"$f":"changes_in_energy!AD$61","v":0},{"$f":"changes_in_energy!AE$61","v":0},{"$f":"changes_in_energy!AF$61","v":0},{"$f":"changes_in_energy!AG$61","v":0},{"$f":"changes_in_energy!AH$61","v":0},{"$f":"changes_in_energy!AI$61","v":0},{"$f":"changes_in_energy!AJ$61","v":0},{"$f":"changes_in_energy!AK$61","v":0},{"$f":"changes_in_energy!AL$61","v":0},{"$f":"changes_in_energy!AM$61","v":0},{"$f":"changes_in_energy!AN$61","v":0},{"$f":"changes_in_energy!AO$61","v":0},{"$f":"changes_in_energy!AP$61","v":0},{"$f":"changes_in_energy!AQ$61","v":0},{"$f":"changes_in_energy!AR$61","v":0},{"$f":"changes_in_energy!AS$61","v":0},{"$f":"changes_in_energy!AT$61","v":0},{"$f":"changes_in_energy!AU$61","v":0},{"$f":"changes_in_energy!AV$61","v":0},{"$f":"changes_in_energy!AW$61","v":0},{"$f":"changes_in_energy!AX$61","v":0},{"$f":"changes_in_energy!AY$61","v":0},{"$f":"changes_in_energy!AZ$61","v":0},{"$f":"changes_in_energy!BA$61","v":0},{"$f":"changes_in_energy!BB$61","v":0},{"$f":"changes_in_energy!BC$61","v":0},{"$f":"changes_in_energy!BD$61","v":0},{"$f":"changes_in_energy!BE$61","v":0},{"$f":"changes_in_energy!BF$61","v":0},{"$f":"changes_in_energy!BG$61","v":0},{"$f":"changes_in_energy!BH$61","v":0},{"$f":"changes_in_energy!BI$61","v":0},{"$f":"changes_in_energy!BJ$61","v":0},{"$f":"changes_in_energy!BK$61","v":0},{"$f":"changes_in_energy!BL$61","v":0},{"$f":"changes_in_energy!BM$61","v":0},{"$f":"changes_in_energy!BN$61","v":0},{"$f":"changes_in_energy!BO$61","v":0},{"$f":"changes_in_energy!BP$61","v":0},{"$f":"changes_in_energy!BQ$61","v":0},{"$f":"changes_in_energy!BR$61","v":0},{"$f":"changes_in_energy!BS$61","v":0},{"$f":"changes_in_energy!BT$61","v":0},{"$f":"changes_in_energy!BU$61","v":0},{"$f":"changes_in_energy!BV$61","v":0},{"$f":"changes_in_energy!BW$61","v":0},{"$f":"changes_in_energy!BX$61","v":0},{"$f":"changes_in_energy!BY$61","v":0},{"$f":"changes_in_energy!BZ$61","v":0},{"$f":"changes_in_energy!CA$61","v":0},{"$f":"changes_in_energy!CB$61","v":0},{"$f":"changes_in_energy!CC$61","v":0},{"$f":"changes_in_energy!CD$61","v":0},{"$f":"changes_in_energy!CE$61","v":0},{"$f":"changes_in_energy!CF$61","v":0},{"$f":"changes_in_energy!CG$61","v":0},{"$f":"changes_in_energy!CH$61","v":0},{"$f":"changes_in_energy!CI$61","v":0},{"$f":"changes_in_energy!CJ$61","v":0},{"$f":"changes_in_energy!CK$61","v":0},{"$f":"changes_in_energy!CL$61","v":0},{"$f":"changes_in_energy!CM$61","v":0},{"$f":"changes_in_energy!CN$61","v":0},{"$f":"changes_in_energy!CO$61","v":0},{"$f":"changes_in_energy!CP$61","v":0},{"$f":"changes_in_energy!CQ$61","v":0},{"$f":"changes_in_energy!CR$61","v":0},{"$f":"changes_in_energy!CS$61","v":0},{"$f":"changes_in_energy!CT$61","v":0},{"$f":"changes_in_energy!CU$61","v":0},{"$f":"changes_in_energy!CV$61","v":0},{"$f":"changes_in_energy!CW$61","v":0},{"$f":"changes_in_energy!CX$61","v":0},{"$f":"changes_in_energy!CY$61","v":0}]
["Primary rebound effect: domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M64*1000000","v":0},{"$f":"changes_in_energy!N64*1000000","v":0},{"$f":"changes_in_energy!O64*1000000","v":0},{"$f":"changes_in_energy!P64*1000000","v":0},{"$f":"changes_in_energy!Q64*1000000","v":0},{"$f":"changes_in_energy!R64*1000000","v":0},{"$f":"changes_in_energy!S64*1000000","v":0},{"$f":"changes_in_energy!T64*1000000","v":0},{"$f":"changes_in_energy!U64*1000000","v":0},{"$f":"changes_in_energy!V64*1000000","v":0},{"$f":"changes_in_energy!W64*1000000","v":0},{"$f":"changes_in_energy!X64*1000000","v":0},{"$f":"changes_in_energy!Y64*1000000","v":0},{"$f":"changes_in_energy!Z64*1000000","v":0},{"$f":"changes_in_energy!AA64*1000000","v":0},{"$f":"changes_in_energy!AB64*1000000","v":0},{"$f":"changes_in_energy!AC64*1000000","v":0},{"$f":"changes_in_energy!AD64*1000000","v":0},{"$f":"changes_in_energy!AE64*1000000","v":0},{"$f":"changes_in_energy!AF64*1000000","v":0},{"$f":"changes_in_energy!AG64*1000000","v":0},{"$f":"changes_in_energy!AH64*1000000","v":0},{"$f":"changes_in_energy!AI64*1000000","v":0},{"$f":"changes_in_energy!AJ64*1000000","v":0},{"$f":"changes_in_energy!AK64*1000000","v":0},{"$f":"changes_in_energy!AL64*1000000","v":0},{"$f":"changes_in_energy!AM64*1000000","v":0},{"$f":"changes_in_energy!AN64*1000000","v":0},{"$f":"changes_in_energy!AO64*1000000","v":0},{"$f":"changes_in_energy!AP64*1000000","v":0},{"$f":"changes_in_energy!AQ64*1000000","v":0},{"$f":"changes_in_energy!AR64*1000000","v":0},{"$f":"changes_in_energy!AS64*1000000","v":0},{"$f":"changes_in_energy!AT64*1000000","v":0},{"$f":"changes_in_energy!AU64*1000000","v":0},{"$f":"changes_in_energy!AV64*1000000","v":0},{"$f":"changes_in_energy!AW64*1000000","v":0},{"$f":"changes_in_energy!AX64*1000000","v":0},{"$f":"changes_in_energy!AY64*1000000","v":0},{"$f":"changes_in_energy!AZ64*1000000","v":0},{"$f":"changes_in_energy!BA64*1000000","v":0},{"$f":"changes_in_energy!BB64*1000000","v":0},{"$f":"changes_in_energy!BC64*1000000","v":0},{"$f":"changes_in_energy!BD64*1000000","v":0},{"$f":"changes_in_energy!BE64*1000000","v":0},{"$f":"changes_in_energy!BF64*1000000","v":0},{"$f":"changes_in_energy!BG64*1000000","v":0},{"$f":"changes_in_energy!BH64*1000000","v":0},{"$f":"changes_in_energy!BI64*1000000","v":0},{"$f":"changes_in_energy!BJ64*1000000","v":0},{"$f":"changes_in_energy!BK64*1000000","v":0},{"$f":"changes_in_energy!BL64*1000000","v":0},{"$f":"changes_in_energy!BM64*1000000","v":0},{"$f":"changes_in_energy!BN64*1000000","v":0},{"$f":"changes_in_energy!BO64*1000000","v":0},{"$f":"changes_in_energy!BP64*1000000","v":0},{"$f":"changes_in_energy!BQ64*1000000","v":0},{"$f":"changes_in_energy!BR64*1000000","v":0},{"$f":"changes_in_energy!BS64*1000000","v":0},{"$f":"changes_in_energy!BT64*1000000","v":0},{"$f":"changes_in_energy!BU64*1000000","v":0},{"$f":"changes_in_energy!BV64*1000000","v":0},{"$f":"changes_in_energy!BW64*1000000","v":0},{"$f":"changes_in_energy!BX64*1000000","v":0},{"$f":"changes_in_energy!BY64*1000000","v":0},{"$f":"changes_in_energy!BZ64*1000000","v":0},{"$f":"changes_in_energy!CA64*1000000","v":0},{"$f":"changes_in_energy!CB64*1000000","v":0},{"$f":"changes_in_energy!CC64*1000000","v":0},{"$f":"changes_in_energy!CD64*1000000","v":0},{"$f":"changes_in_energy!CE64*1000000","v":0},{"$f":"changes_in_energy!CF64*1000000","v":0},{"$f":"changes_in_energy!CG64*1000000","v":0},{"$f":"changes_in_energy!CH64*1000000","v":0},{"$f":"changes_in_energy!CI64*1000000","v":0},{"$f":"changes_in_energy!CJ64*1000000","v":0},{"$f":"changes_in_energy!CK64*1000000","v":0},{"$f":"changes_in_energy!CL64*1000000","v":0},{"$f":"changes_in_energy!CM64*1000000","v":0},{"$f":"changes_in_energy!CN64*1000000","v":0},{"$f":"changes_in_energy!CO64*1000000","v":0},{"$f":"changes_in_energy!CP64*1000000","v":0},{"$f":"changes_in_energy!CQ64*1000000","v":0},{"$f":"changes_in_energy!CR64*1000000","v":0},{"$f":"changes_in_energy!CS64*1000000","v":0},{"$f":"changes_in_energy!CT64*1000000","v":0},{"$f":"changes_in_energy!CU64*1000000","v":0},{"$f":"changes_in_energy!CV64*1000000","v":0},{"$f":"changes_in_energy!CW64*1000000","v":0},{"$f":"changes_in_energy!CX64*1000000","v":0},{"$f":"changes_in_energy!CY64*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M103*M105)/100","v":0},{"$f":"(N103*N105)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BZ103*BZ105)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Change in energy use: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M59*1000000","v":0},{"$f":"changes_in_energy!N59*1000000","v":0},{"$f":"changes_in_energy!O59*1000000","v":0},{"$f":"changes_in_energy!P59*1000000","v":0},{"$f":"changes_in_energy!Q59*1000000","v":0},{"$f":"changes_in_energy!R59*1000000","v":0},{"$f":"changes_in_energy!S59*1000000","v":0},{"$f":"changes_in_energy!T59*1000000","v":0},{"$f":"changes_in_energy!U59*1000000","v":0},{"$f":"changes_in_energy!V59*1000000","v":0},{"$f":"changes_in_energy!W59*1000000","v":0},{"$f":"changes_in_energy!X59*1000000","v":0},{"$f":"changes_in_energy!Y59*1000000","v":0},{"$f":"changes_in_energy!Z59*1000000","v":0},{"$f":"changes_in_energy!AA59*1000000","v":0},{"$f":"changes_in_energy!AB59*1000000","v":0},{"$f":"changes_in_energy!AC59*1000000","v":0},{"$f":"changes_in_energy!AD59*1000000","v":0},{"$f":"changes_in_energy!AE59*1000000","v":0},{"$f":"changes_in_energy!AF59*1000000","v":0},{"$f":"changes_in_energy!AG59*1000000","v":0},{"$f":"changes_in_energy!AH59*1000000","v":0},{"$f":"changes_in_energy!AI59*1000000","v":0},{"$f":"changes_in_energy!AJ59*1000000","v":0},{"$f":"changes_in_energy!AK59*1000000","v":0},{"$f":"changes_in_energy!AL59*1000000","v":0},{"$f":"changes_in_energy!AM59*1000000","v":0},{"$f":"changes_in_energy!AN59*1000000","v":0},{"$f":"changes_in_energy!AO59*1000000","v":0},{"$f":"changes_in_energy!AP59*1000000","v":0},{"$f":"changes_in_energy!AQ59*1000000","v":0},{"$f":"changes_in_energy!AR59*1000000","v":0},{"$f":"changes_in_energy!AS59*1000000","v":0},{"$f":"changes_in_energy!AT59*1000000","v":0},{"$f":"changes_in_energy!AU59*1000000","v":0},{"$f":"changes_in_energy!AV59*1000000","v":0},{"$f":"changes_in_energy!AW59*1000000","v":0},{"$f":"changes_in_energy!AX59*1000000","v":0},{"$f":"changes_in_energy!AY59*1000000","v":0},{"$f":"changes_in_energy!AZ59*1000000","v":0},{"$f":"changes_in_energy!BA59*1000000","v":0},{"$f":"changes_in_energy!BB59*1000000","v":0},{"$f":"changes_in_energy!BC59*1000000","v":0},{"$f":"changes_in_energy!BD59*1000000","v":0},{"$f":"changes_in_energy!BE59*1000000","v":0},{"$f":"changes_in_energy!BF59*1000000","v":0},{"$f":"changes_in_energy!BG59*1000000","v":0},{"$f":"changes_in_energy!BH59*1000000","v":0},{"$f":"changes_in_energy!BI59*1000000","v":0},{"$f":"changes_in_energy!BJ59*1000000","v":0},{"$f":"changes_in_energy!BK59*1000000","v":0},{"$f":"changes_in_energy!BL59*1000000","v":0},{"$f":"changes_in_energy!BM59*1000000","v":0},{"$f":"changes_in_energy!BN59*1000000","v":0},{"$f":"changes_in_energy!BO59*1000000","v":0},{"$f":"changes_in_energy!BP59*1000000","v":0},{"$f":"changes_in_energy!BQ59*1000000","v":0},{"$f":"changes_in_energy!BR59*1000000","v":0},{"$f":"changes_in_energy!BS59*1000000","v":0},{"$f":"changes_in_energy!BT59*1000000","v":0},{"$f":"changes_in_energy!BU59*1000000","v":0},{"$f":"changes_in_energy!BV59*1000000","v":0},{"$f":"changes_in_energy!BW59*1000000","v":0},{"$f":"changes_in_energy!BX59*1000000","v":0},{"$f":"changes_in_energy!BY59*1000000","v":0},{"$f":"changes_in_energy!BZ59*1000000","v":0},{"$f":"changes_in_energy!CA59*1000000","v":0},{"$f":"changes_in_energy!CB59*1000000","v":0},{"$f":"changes_in_energy!CC59*1000000","v":0},{"$f":"changes_in_energy!CD59*1000000","v":0},{"$f":"changes_in_energy!CE59*1000000","v":0},{"$f":"changes_in_energy!CF59*1000000","v":0},{"$f":"changes_in_energy!CG59*1000000","v":0},{"$f":"changes_in_energy!CH59*1000000","v":0},{"$f":"changes_in_energy!CI59*1000000","v":0},{"$f":"changes_in_energy!CJ59*1000000","v":0},{"$f":"changes_in_energy!CK59*1000000","v":0},{"$f":"changes_in_energy!CL59*1000000","v":0},{"$f":"changes_in_energy!CM59*1000000","v":0},{"$f":"changes_in_energy!CN59*1000000","v":0},{"$f":"changes_in_energy!CO59*1000000","v":0},{"$f":"changes_in_energy!CP59*1000000","v":0},{"$f":"changes_in_energy!CQ59*1000000","v":0},{"$f":"changes_in_energy!CR59*1000000","v":0},{"$f":"changes_in_energy!CS59*1000000","v":0},{"$f":"changes_in_energy!CT59*1000000","v":0},{"$f":"changes_in_energy!CU59*1000000","v":0},{"$f":"changes_in_energy!CV59*1000000","v":0},{"$f":"changes_in_energy!CW59*1000000","v":0},{"$f":"changes_in_energy!CX59*1000000","v":0},{"$f":"changes_in_energy!CY59*1000000","v":0}]
["Retail price: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M20,IF($O$1=\"Low\",energy_prices_low!M20,IF($O$1=\"High\",energy_prices_hi!M20)))","v":1.5847210250077404},{"$f":"IF($O$1=\"Central\",energy_prices!N20,IF($O$1=\"Low\",energy_prices_low!N20,IF($O$1=\"High\",energy_prices_hi!N20)))","v":1.7215893979288748},{"$f":"IF($O$1=\"Central\",energy_prices!O20,IF($O$1=\"Low\",energy_prices_low!O20,IF($O$1=\"High\",energy_prices_hi!O20)))","v":1.6571703275549692},{"$f":"IF($O$1=\"Central\",energy_prices!P20,IF($O$1=\"Low\",energy_prices_low!P20,IF($O$1=\"High\",energy_prices_hi!P20)))","v":1.7075465636231413},{"$f":"IF($O$1=\"Central\",energy_prices!Q20,IF($O$1=\"Low\",energy_prices_low!Q20,IF($O$1=\"High\",energy_prices_hi!Q20)))","v":1.6853225302571135},{"$f":"IF($O$1=\"Central\",energy_prices!R20,IF($O$1=\"Low\",energy_prices_low!R20,IF($O$1=\"High\",energy_prices_hi!R20)))","v":1.4778971694625576},{"$f":"IF($O$1=\"Central\",energy_prices!S20,IF($O$1=\"Low\",energy_prices_low!S20,IF($O$1=\"High\",energy_prices_hi!S20)))","v":1.354152947824413},{"$f":"IF($O$1=\"Central\",energy_prices!T20,IF($O$1=\"Low\",energy_prices_low!T20,IF($O$1=\"High\",energy_prices_hi!T20)))","v":1.5014528800754541},{"$f":"IF($O$1=\"Central\",energy_prices!U20,IF($O$1=\"Low\",energy_prices_low!U20,IF($O$1=\"High\",energy_prices_hi!U20)))","v":1.8152186145569809},{"$f":"IF($O$1=\"Central\",energy_prices!V20,IF($O$1=\"Low\",energy_prices_low!V20,IF($O$1=\"High\",energy_prices_hi!V20)))","v":1.7522955069008146},{"$f":"IF($O$1=\"Central\",energy_prices!W20,IF($O$1=\"Low\",energy_prices_low!W20,IF($O$1=\"High\",energy_prices_hi!W20)))","v":1.4011665324257749},{"$f":"IF($O$1=\"Central\",energy_prices!X20,IF($O$1=\"Low\",energy_prices_low!X20,IF($O$1=\"High\",energy_prices_hi!X20)))","v":1.5381705223265283},{"$f":"IF($O$1=\"Central\",energy_prices!Y20,IF($O$1=\"Low\",energy_prices_low!Y20,IF($O$1=\"High\",energy_prices_hi!Y20)))","v":2.9249073325264217},{"$f":"IF($O$1=\"Central\",energy_prices!Z20,IF($O$1=\"Low\",energy_prices_low!Z20,IF($O$1=\"High\",energy_prices_hi!Z20)))","v":4.354016438297152},{"$f":"IF($O$1=\"Central\",energy_prices!AA20,IF($O$1=\"Low\",energy_prices_low!AA20,IF($O$1=\"High\",energy_prices_hi!AA20)))","v":3.7757055555413981},{"$f":"IF($O$1=\"Central\",energy_prices!AB20,IF($O$1=\"Low\",energy_prices_low!AB20,IF($O$1=\"High\",energy_prices_hi!AB20)))","v":3.7913548347242347},{"$f":"IF($O$1=\"Central\",energy_prices!AC20,IF($O$1=\"Low\",energy_prices_low!AC20,IF($O$1=\"High\",energy_prices_hi!AC20)))","v":3.7252310037664995},{"$f":"IF($O$1=\"Central\",energy_prices!AD20,IF($O$1=\"Low\",energy_prices_low!AD20,IF($O$1=\"High\",energy_prices_hi!AD20)))","v":3.8483359363281857},{"$f":"IF($O$1=\"Central\",energy_prices!AE20,IF($O$1=\"Low\",energy_prices_low!AE20,IF($O$1=\"High\",energy_prices_hi!AE20)))","v":3.8031520413408715},{"$f":"IF($O$1=\"Central\",energy_prices!AF20,IF($O$1=\"Low\",energy_prices_low!AF20,IF($O$1=\"High\",energy_prices_hi!AF20)))","v":3.7573458607419612},{"$f":"IF($O$1=\"Central\",energy_prices!AG20,IF($O$1=\"Low\",energy_prices_low!AG20,IF($O$1=\"High\",energy_prices_hi!AG20)))","v":3.7060017321920653},{"$f":"IF($O$1=\"Central\",energy_prices!AH20,IF($O$1=\"Low\",energy_prices_low!AH20,IF($O$1=\"High\",energy_prices_hi!AH20)))","v":3.6662069501106935},{"$f":"IF($O$1=\"Central\",energy_prices!AI20,IF($O$1=\"Low\",energy_prices_low!AI20,IF($O$1=\"High\",energy_prices_hi!AI20)))","v":3.6149478339683401},{"$f":"IF($O$1=\"Central\",energy_prices!AJ20,IF($O$1=\"Low\",energy_prices_low!AJ20,IF($O$1=\"High\",energy_prices_hi!AJ20)))","v":3.5752386460020902},{"$f":"IF($O$1=\"Central\",energy_prices!AK20,IF($O$1=\"Low\",energy_prices_low!AK20,IF($O$1=\"High\",energy_prices_hi!AK20)))","v":3.5240657096628398},{"$f":"IF($O$1=\"Central\",energy_prices!AL20,IF($O$1=\"Low\",energy_prices_low!AL20,IF($O$1=\"High\",energy_prices_hi!AL20)))","v":3.4729363059995215},{"$f":"IF($O$1=\"Central\",energy_prices!AM20,IF($O$1=\"Low\",energy_prices_low!AM20,IF($O$1=\"High\",energy_prices_hi!AM20)))","v":3.4333577180854773},{"$f":"IF($O$1=\"Central\",energy_prices!AN20,IF($O$1=\"Low\",energy_prices_low!AN20,IF($O$1=\"High\",energy_prices_hi!AN20)))","v":3.382316275444929},{"$f":"IF($O$1=\"Central\",energy_prices!AO20,IF($O$1=\"Low\",energy_prices_low!AO20,IF($O$1=\"High\",energy_prices_hi!AO20)))","v":3.3428262504374855},{"$f":"IF($O$1=\"Central\",energy_prices!AP20,IF($O$1=\"Low\",energy_prices_low!AP20,IF($O$1=\"High\",energy_prices_hi!AP20)))","v":3.2918739767058312},{"$f":"IF($O$1=\"Central\",energy_prices!AQ20,IF($O$1=\"Low\",energy_prices_low!AQ20,IF($O$1=\"High\",energy_prices_hi!AQ20)))","v":3.2524737307562193},{"$f":"IF($O$1=\"Central\",energy_prices!AR20,IF($O$1=\"Low\",energy_prices_low!AR20,IF($O$1=\"High\",energy_prices_hi!AR20)))","v":3.192078928079058},{"$f":"IF($O$1=\"Central\",energy_prices!AS20,IF($O$1=\"Low\",energy_prices_low!AS20,IF($O$1=\"High\",energy_prices_hi!AS20)))","v":3.1892274381160566},{"$f":"IF($O$1=\"Central\",energy_prices!AT20,IF($O$1=\"Low\",energy_prices_low!AT20,IF($O$1=\"High\",energy_prices_hi!AT20)))","v":3.1863843102937079},{"$f":"IF($O$1=\"Central\",energy_prices!AU20,IF($O$1=\"Low\",energy_prices_low!AU20,IF($O$1=\"High\",energy_prices_hi!AU20)))","v":3.183549520089608},{"$f":"IF($O$1=\"Central\",energy_prices!AV20,IF($O$1=\"Low\",energy_prices_low!AV20,IF($O$1=\"High\",energy_prices_hi!AV20)))","v":3.1807230430532605},{"$f":"IF($O$1=\"Central\",energy_prices!AW20,IF($O$1=\"Low\",energy_prices_low!AW20,IF($O$1=\"High\",energy_prices_hi!AW20)))","v":3.1779048548058775},{"$f":"IF($O$1=\"Central\",energy_prices!AX20,IF($O$1=\"Low\",energy_prices_low!AX20,IF($O$1=\"High\",energy_prices_hi!AX20)))","v":3.1750949310401575},{"$f":"IF($O$1=\"Central\",energy_prices!AY20,IF($O$1=\"Low\",energy_prices_low!AY20,IF($O$1=\"High\",energy_prices_hi!AY20)))","v":3.1722932475200842},{"$f":"IF($O$1=\"Central\",energy_prices!AZ20,IF($O$1=\"Low\",energy_prices_low!AZ20,IF($O$1=\"High\",energy_prices_hi!AZ20)))","v":3.1694997800807165},{"$f":"IF($O$1=\"Central\",energy_prices!BA20,IF($O$1=\"Low\",energy_prices_low!BA20,IF($O$1=\"High\",energy_prices_hi!BA20)))","v":3.166714504627973},{"$f":"IF($O$1=\"Central\",energy_prices!BB20,IF($O$1=\"Low\",energy_prices_low!BB20,IF($O$1=\"High\",energy_prices_hi!BB20)))","v":3.1639373971384344},{"$f":"IF($O$1=\"Central\",energy_prices!BC20,IF($O$1=\"Low\",energy_prices_low!BC20,IF($O$1=\"High\",energy_prices_hi!BC20)))","v":3.1611684336591295},{"$f":"IF($O$1=\"Central\",energy_prices!BD20,IF($O$1=\"Low\",energy_prices_low!BD20,IF($O$1=\"High\",energy_prices_hi!BD20)))","v":3.1584075903073288},{"$f":"IF($O$1=\"Central\",energy_prices!BE20,IF($O$1=\"Low\",energy_prices_low!BE20,IF($O$1=\"High\",energy_prices_hi!BE20)))","v":3.1556548432703448},{"$f":"IF($O$1=\"Central\",energy_prices!BF20,IF($O$1=\"Low\",energy_prices_low!BF20,IF($O$1=\"High\",energy_prices_hi!BF20)))","v":3.1529101688053145},{"$f":"IF($O$1=\"Central\",energy_prices!BG20,IF($O$1=\"Low\",energy_prices_low!BG20,IF($O$1=\"High\",energy_prices_hi!BG20)))","v":3.1501735432390103},{"$f":"IF($O$1=\"Central\",energy_prices!BH20,IF($O$1=\"Low\",energy_prices_low!BH20,IF($O$1=\"High\",energy_prices_hi!BH20)))","v":3.1474449429676206},{"$f":"IF($O$1=\"Central\",energy_prices!BI20,IF($O$1=\"Low\",energy_prices_low!BI20,IF($O$1=\"High\",energy_prices_hi!BI20)))","v":3.1447243444565589},{"$f":"IF($O$1=\"Central\",energy_prices!BJ20,IF($O$1=\"Low\",energy_prices_low!BJ20,IF($O$1=\"High\",energy_prices_hi!BJ20)))","v":3.1420117242402505},{"$f":"IF($O$1=\"Central\",energy_prices!BK20,IF($O$1=\"Low\",energy_prices_low!BK20,IF($O$1=\"High\",energy_prices_hi!BK20)))","v":3.1393070589219372},{"$f":"IF($O$1=\"Central\",energy_prices!BL20,IF($O$1=\"Low\",energy_prices_low!BL20,IF($O$1=\"High\",energy_prices_hi!BL20)))","v":3.1366103251734723},{"$f":"IF($O$1=\"Central\",energy_prices!BM20,IF($O$1=\"Low\",energy_prices_low!BM20,IF($O$1=\"High\",energy_prices_hi!BM20)))","v":3.1339214997351199},{"$f":"IF($O$1=\"Central\",energy_prices!BN20,IF($O$1=\"Low\",energy_prices_low!BN20,IF($O$1=\"High\",energy_prices_hi!BN20)))","v":3.131240559415355},{"$f":"IF($O$1=\"Central\",energy_prices!BO20,IF($O$1=\"Low\",energy_prices_low!BO20,IF($O$1=\"High\",energy_prices_hi!BO20)))","v":3.1285674810906636},{"$f":"IF($O$1=\"Central\",energy_prices!BP20,IF($O$1=\"Low\",energy_prices_low!BP20,IF($O$1=\"High\",energy_prices_hi!BP20)))","v":3.1259022417053397},{"$f":"IF($O$1=\"Central\",energy_prices!BQ20,IF($O$1=\"Low\",energy_prices_low!BQ20,IF($O$1=\"High\",energy_prices_hi!BQ20)))","v":3.1232448182712931},{"$f":"IF($O$1=\"Central\",energy_prices!BR20,IF($O$1=\"Low\",energy_prices_low!BR20,IF($O$1=\"High\",energy_prices_hi!BR20)))","v":3.1205951878678446},{"$f":"IF($O$1=\"Central\",energy_prices!BS20,IF($O$1=\"Low\",energy_prices_low!BS20,IF($O$1=\"High\",energy_prices_hi!BS20)))","v":3.1179533276415325},{"$f":"IF($O$1=\"Central\",energy_prices!BT20,IF($O$1=\"Low\",energy_prices_low!BT20,IF($O$1=\"High\",energy_prices_hi!BT20)))","v":3.1153192148059135},{"$f":"IF($O$1=\"Central\",energy_prices!BU20,IF($O$1=\"Low\",energy_prices_low!BU20,IF($O$1=\"High\",energy_prices_hi!BU20)))","v":3.1126928266413665},{"$f":"IF($O$1=\"Central\",energy_prices!BV20,IF($O$1=\"Low\",energy_prices_low!BV20,IF($O$1=\"High\",energy_prices_hi!BV20)))","v":3.1100741404948975},{"$f":"IF($O$1=\"Central\",energy_prices!BW20,IF($O$1=\"Low\",energy_prices_low!BW20,IF($O$1=\"High\",energy_prices_hi!BW20)))","v":3.1074631337799423},{"$f":"IF($O$1=\"Central\",energy_prices!BX20,IF($O$1=\"Low\",energy_prices_low!BX20,IF($O$1=\"High\",energy_prices_hi!BX20)))","v":3.1048597839761753},{"$f":"IF($O$1=\"Central\",energy_prices!BY20,IF($O$1=\"Low\",energy_prices_low!BY20,IF($O$1=\"High\",energy_prices_hi!BY20)))","v":3.1022640686293106},{"$f":"IF($O$1=\"Central\",energy_prices!BZ20,IF($O$1=\"Low\",energy_prices_low!BZ20,IF($O$1=\"High\",energy_prices_hi!BZ20)))","v":3.0996759653509121},{"$f":"IF($O$1=\"Central\",energy_prices!CA20,IF($O$1=\"Low\",energy_prices_low!CA20,IF($O$1=\"High\",energy_prices_hi!CA20)))","v":3.0970954518181979},{"$f":"IF($O$1=\"Central\",energy_prices!CB20,IF($O$1=\"Low\",energy_prices_low!CB20,IF($O$1=\"High\",energy_prices_hi!CB20)))","v":3.0945225057738499},{"$f":"IF($O$1=\"Central\",energy_prices!CC20,IF($O$1=\"Low\",energy_prices_low!CC20,IF($O$1=\"High\",energy_prices_hi!CC20)))","v":3.091957105025819},{"$f":"IF($O$1=\"Central\",energy_prices!CD20,IF($O$1=\"Low\",energy_prices_low!CD20,IF($O$1=\"High\",energy_prices_hi!CD20)))","v":3.0893992274471374},{"$f":"IF($O$1=\"Central\",energy_prices!CE20,IF($O$1=\"Low\",energy_prices_low!CE20,IF($O$1=\"High\",energy_prices_hi!CE20)))","v":3.0868488509757248},{"$f":"IF($O$1=\"Central\",energy_prices!CF20,IF($O$1=\"Low\",energy_prices_low!CF20,IF($O$1=\"High\",energy_prices_hi!CF20)))","v":3.0843059536141988},{"$f":"IF($O$1=\"Central\",energy_prices!CG20,IF($O$1=\"Low\",energy_prices_low!CG20,IF($O$1=\"High\",energy_prices_hi!CG20)))","v":3.081770513429686},{"$f":"IF($O$1=\"Central\",energy_prices!CH20,IF($O$1=\"Low\",energy_prices_low!CH20,IF($O$1=\"High\",energy_prices_hi!CH20)))","v":3.0792425085536319},{"$f":"IF($O$1=\"Central\",energy_prices!CI20,IF($O$1=\"Low\",energy_prices_low!CI20,IF($O$1=\"High\",energy_prices_hi!CI20)))","v":3.0767219171816134},{"$f":"IF($O$1=\"Central\",energy_prices!CJ20,IF($O$1=\"Low\",energy_prices_low!CJ20,IF($O$1=\"High\",energy_prices_hi!CJ20)))","v":3.0742087175731494},{"$f":"IF($O$1=\"Central\",energy_prices!CK20,IF($O$1=\"Low\",energy_prices_low!CK20,IF($O$1=\"High\",energy_prices_hi!CK20)))","v":3.0717028880515143},{"$f":"IF($O$1=\"Central\",energy_prices!CL20,IF($O$1=\"Low\",energy_prices_low!CL20,IF($O$1=\"High\",energy_prices_hi!CL20)))","v":3.0692044070035491},{"$f":"IF($O$1=\"Central\",energy_prices!CM20,IF($O$1=\"Low\",energy_prices_low!CM20,IF($O$1=\"High\",energy_prices_hi!CM20)))","v":3.0667132528794783},{"$f":"IF($O$1=\"Central\",energy_prices!CN20,IF($O$1=\"Low\",energy_prices_low!CN20,IF($O$1=\"High\",energy_prices_hi!CN20)))","v":3.0642294041927216},{"$f":"IF($O$1=\"Central\",energy_prices!CO20,IF($O$1=\"Low\",energy_prices_low!CO20,IF($O$1=\"High\",energy_prices_hi!CO20)))","v":3.0617528395197082},{"$f":"IF($O$1=\"Central\",energy_prices!CP20,IF($O$1=\"Low\",energy_prices_low!CP20,IF($O$1=\"High\",energy_prices_hi!CP20)))","v":3.0592835374996956},{"$f":"IF($O$1=\"Central\",energy_prices!CQ20,IF($O$1=\"Low\",energy_prices_low!CQ20,IF($O$1=\"High\",energy_prices_hi!CQ20)))","v":3.0568214768345801},{"$f":"IF($O$1=\"Central\",energy_prices!CR20,IF($O$1=\"Low\",energy_prices_low!CR20,IF($O$1=\"High\",energy_prices_hi!CR20)))","v":3.0543666362887172},{"$f":"IF($O$1=\"Central\",energy_prices!CS20,IF($O$1=\"Low\",energy_prices_low!CS20,IF($O$1=\"High\",energy_prices_hi!CS20)))","v":3.0519189946887364},{"$f":"IF($O$1=\"Central\",energy_prices!CT20,IF($O$1=\"Low\",energy_prices_low!CT20,IF($O$1=\"High\",energy_prices_hi!CT20)))","v":3.0494785309233605},{"$f":"IF($O$1=\"Central\",energy_prices!CU20,IF($O$1=\"Low\",energy_prices_low!CU20,IF($O$1=\"High\",energy_prices_hi!CU20)))","v":3.0470452239432193},{"$f":"IF($O$1=\"Central\",energy_prices!CV20,IF($O$1=\"Low\",energy_prices_low!CV20,IF($O$1=\"High\",energy_prices_hi!CV20)))","v":3.0446190527606745},{"$f":"IF($O$1=\"Central\",energy_prices!CW20,IF($O$1=\"Low\",energy_prices_low!CW20,IF($O$1=\"High\",energy_prices_hi!CW20)))","v":3.0421999964496331},{"$f":"IF($O$1=\"Central\",energy_prices!CX20,IF($O$1=\"Low\",energy_prices_low!CX20,IF($O$1=\"High\",energy_prices_hi!CX20)))","v":3.0397880341453685},{"$f":"IF($O$1=\"Central\",energy_prices!CY20,IF($O$1=\"Low\",energy_prices_low!CY20,IF($O$1=\"High\",energy_prices_hi!CY20)))","v":3.037383145044342}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M62","v":0},{"$f":"changes_in_energy!N62","v":0},{"$f":"changes_in_energy!O62","v":0},{"$f":"changes_in_energy!P62","v":0},{"$f":"changes_in_energy!Q62","v":0},{"$f":"changes_in_energy!R62","v":0},{"$f":"changes_in_energy!S62","v":0},{"$f":"changes_in_energy!T62","v":0},{"$f":"changes_in_energy!U62","v":0},{"$f":"changes_in_energy!V62","v":0},{"$f":"changes_in_energy!W62","v":0},{"$f":"changes_in_energy!X62","v":0},{"$f":"changes_in_energy!Y62","v":0},{"$f":"changes_in_energy!Z62","v":0},{"$f":"changes_in_energy!AA62","v":0},{"$f":"changes_in_energy!AB62","v":0},{"$f":"changes_in_energy!AC62","v":0},{"$f":"changes_in_energy!AD62","v":0},{"$f":"changes_in_energy!AE62","v":0},{"$f":"changes_in_energy!AF62","v":0},{"$f":"changes_in_energy!AG62","v":0},{"$f":"changes_in_energy!AH62","v":0},{"$f":"changes_in_energy!AI62","v":0},{"$f":"changes_in_energy!AJ62","v":0},{"$f":"changes_in_energy!AK62","v":0},{"$f":"changes_in_energy!AL62","v":0},{"$f":"changes_in_energy!AM62","v":0},{"$f":"changes_in_energy!AN62","v":0},{"$f":"changes_in_energy!AO62","v":0},{"$f":"changes_in_energy!AP62","v":0},{"$f":"changes_in_energy!AQ62","v":0},{"$f":"changes_in_energy!AR62","v":0},{"$f":"changes_in_energy!AS62","v":0},{"$f":"changes_in_energy!AT62","v":0},{"$f":"changes_in_energy!AU62","v":0},{"$f":"changes_in_energy!AV62","v":0},{"$f":"changes_in_energy!AW62","v":0},{"$f":"changes_in_energy!AX62","v":0},{"$f":"changes_in_energy!AY62","v":0},{"$f":"changes_in_energy!AZ62","v":0},{"$f":"changes_in_energy!BA62","v":0},{"$f":"changes_in_energy!BB62","v":0},{"$f":"changes_in_energy!BC62","v":0},{"$f":"changes_in_energy!BD62","v":0},{"$f":"changes_in_energy!BE62","v":0},{"$f":"changes_in_energy!BF62","v":0},{"$f":"changes_in_energy!BG62","v":0},{"$f":"changes_in_energy!BH62","v":0},{"$f":"changes_in_energy!BI62","v":0},{"$f":"changes_in_energy!BJ62","v":0},{"$f":"changes_in_energy!BK62","v":0},{"$f":"changes_in_energy!BL62","v":0},{"$f":"changes_in_energy!BM62","v":0},{"$f":"changes_in_energy!BN62","v":0},{"$f":"changes_in_energy!BO62","v":0},{"$f":"changes_in_energy!BP62","v":0},{"$f":"changes_in_energy!BQ62","v":0},{"$f":"changes_in_energy!BR62","v":0},{"$f":"changes_in_energy!BS62","v":0},{"$f":"changes_in_energy!BT62","v":0},{"$f":"changes_in_energy!BU62","v":0},{"$f":"changes_in_energy!BV62","v":0},{"$f":"changes_in_energy!BW62","v":0},{"$f":"changes_in_energy!BX62","v":0},{"$f":"changes_in_energy!BY62","v":0},{"$f":"changes_in_energy!BZ62","v":0},{"$f":"changes_in_energy!CA62","v":0},{"$f":"changes_in_energy!CB62","v":0},{"$f":"changes_in_energy!CC62","v":0},{"$f":"changes_in_energy!CD62","v":0},{"$f":"changes_in_energy!CE62","v":0},{"$f":"changes_in_energy!CF62","v":0},{"$f":"changes_in_energy!CG62","v":0},{"$f":"changes_in_energy!CH62","v":0},{"$f":"changes_in_energy!CI62","v":0},{"$f":"changes_in_energy!CJ62","v":0},{"$f":"changes_in_energy!CK62","v":0},{"$f":"changes_in_energy!CL62","v":0},{"$f":"changes_in_energy!CM62","v":0},{"$f":"changes_in_energy!CN62","v":0},{"$f":"changes_in_energy!CO62","v":0},{"$f":"changes_in_energy!CP62","v":0},{"$f":"changes_in_energy!CQ62","v":0},{"$f":"changes_in_energy!CR62","v":0},{"$f":"changes_in_energy!CS62","v":0},{"$f":"changes_in_energy!CT62","v":0},{"$f":"changes_in_energy!CU62","v":0},{"$f":"changes_in_energy!CV62","v":0},{"$f":"changes_in_energy!CW62","v":0},{"$f":"changes_in_energy!CX62","v":0},{"$f":"changes_in_energy!CY62","v":0}]
["Primary rebound effect: commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M65*1000000","v":0},{"$f":"changes_in_energy!N65*1000000","v":0},{"$f":"changes_in_energy!O65*1000000","v":0},{"$f":"changes_in_energy!P65*1000000","v":0},{"$f":"changes_in_energy!Q65*1000000","v":0},{"$f":"changes_in_energy!R65*1000000","v":0},{"$f":"changes_in_energy!S65*1000000","v":0},{"$f":"changes_in_energy!T65*1000000","v":0},{"$f":"changes_in_energy!U65*1000000","v":0},{"$f":"changes_in_energy!V65*1000000","v":0},{"$f":"changes_in_energy!W65*1000000","v":0},{"$f":"changes_in_energy!X65*1000000","v":0},{"$f":"changes_in_energy!Y65*1000000","v":0},{"$f":"changes_in_energy!Z65*1000000","v":0},{"$f":"changes_in_energy!AA65*1000000","v":0},{"$f":"changes_in_energy!AB65*1000000","v":0},{"$f":"changes_in_energy!AC65*1000000","v":0},{"$f":"changes_in_energy!AD65*1000000","v":0},{"$f":"changes_in_energy!AE65*1000000","v":0},{"$f":"changes_in_energy!AF65*1000000","v":0},{"$f":"changes_in_energy!AG65*1000000","v":0},{"$f":"changes_in_energy!AH65*1000000","v":0},{"$f":"changes_in_energy!AI65*1000000","v":0},{"$f":"changes_in_energy!AJ65*1000000","v":0},{"$f":"changes_in_energy!AK65*1000000","v":0},{"$f":"changes_in_energy!AL65*1000000","v":0},{"$f":"changes_in_energy!AM65*1000000","v":0},{"$f":"changes_in_energy!AN65*1000000","v":0},{"$f":"changes_in_energy!AO65*1000000","v":0},{"$f":"changes_in_energy!AP65*1000000","v":0},{"$f":"changes_in_energy!AQ65*1000000","v":0},{"$f":"changes_in_energy!AR65*1000000","v":0},{"$f":"changes_in_energy!AS65*1000000","v":0},{"$f":"changes_in_energy!AT65*1000000","v":0},{"$f":"changes_in_energy!AU65*1000000","v":0},{"$f":"changes_in_energy!AV65*1000000","v":0},{"$f":"changes_in_energy!AW65*1000000","v":0},{"$f":"changes_in_energy!AX65*1000000","v":0},{"$f":"changes_in_energy!AY65*1000000","v":0},{"$f":"changes_in_energy!AZ65*1000000","v":0},{"$f":"changes_in_energy!BA65*1000000","v":0},{"$f":"changes_in_energy!BB65*1000000","v":0},{"$f":"changes_in_energy!BC65*1000000","v":0},{"$f":"changes_in_energy!BD65*1000000","v":0},{"$f":"changes_in_energy!BE65*1000000","v":0},{"$f":"changes_in_energy!BF65*1000000","v":0},{"$f":"changes_in_energy!BG65*1000000","v":0},{"$f":"changes_in_energy!BH65*1000000","v":0},{"$f":"changes_in_energy!BI65*1000000","v":0},{"$f":"changes_in_energy!BJ65*1000000","v":0},{"$f":"changes_in_energy!BK65*1000000","v":0},{"$f":"changes_in_energy!BL65*1000000","v":0},{"$f":"changes_in_energy!BM65*1000000","v":0},{"$f":"changes_in_energy!BN65*1000000","v":0},{"$f":"changes_in_energy!BO65*1000000","v":0},{"$f":"changes_in_energy!BP65*1000000","v":0},{"$f":"changes_in_energy!BQ65*1000000","v":0},{"$f":"changes_in_energy!BR65*1000000","v":0},{"$f":"changes_in_energy!BS65*1000000","v":0},{"$f":"changes_in_energy!BT65*1000000","v":0},{"$f":"changes_in_energy!BU65*1000000","v":0},{"$f":"changes_in_energy!BV65*1000000","v":0},{"$f":"changes_in_energy!BW65*1000000","v":0},{"$f":"changes_in_energy!BX65*1000000","v":0},{"$f":"changes_in_energy!BY65*1000000","v":0},{"$f":"changes_in_energy!BZ65*1000000","v":0},{"$f":"changes_in_energy!CA65*1000000","v":0},{"$f":"changes_in_energy!CB65*1000000","v":0},{"$f":"changes_in_energy!CC65*1000000","v":0},{"$f":"changes_in_energy!CD65*1000000","v":0},{"$f":"changes_in_energy!CE65*1000000","v":0},{"$f":"changes_in_energy!CF65*1000000","v":0},{"$f":"changes_in_energy!CG65*1000000","v":0},{"$f":"changes_in_energy!CH65*1000000","v":0},{"$f":"changes_in_energy!CI65*1000000","v":0},{"$f":"changes_in_energy!CJ65*1000000","v":0},{"$f":"changes_in_energy!CK65*1000000","v":0},{"$f":"changes_in_energy!CL65*1000000","v":0},{"$f":"changes_in_energy!CM65*1000000","v":0},{"$f":"changes_in_energy!CN65*1000000","v":0},{"$f":"changes_in_energy!CO65*1000000","v":0},{"$f":"changes_in_energy!CP65*1000000","v":0},{"$f":"changes_in_energy!CQ65*1000000","v":0},{"$f":"changes_in_energy!CR65*1000000","v":0},{"$f":"changes_in_energy!CS65*1000000","v":0},{"$f":"changes_in_energy!CT65*1000000","v":0},{"$f":"changes_in_energy!CU65*1000000","v":0},{"$f":"changes_in_energy!CV65*1000000","v":0},{"$f":"changes_in_energy!CW65*1000000","v":0},{"$f":"changes_in_energy!CX65*1000000","v":0},{"$f":"changes_in_energy!CY65*1000000","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M109*M111)/100","v":0},{"$f":"(N109*N111)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BZ109*BZ111)/100","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]
[]
["Change in energy use: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M60*1000000","v":0},{"$f":"changes_in_energy!N60*1000000","v":0},{"$f":"changes_in_energy!O60*1000000","v":0},{"$f":"changes_in_energy!P60*1000000","v":0},{"$f":"changes_in_energy!Q60*1000000","v":0},{"$f":"changes_in_energy!R60*1000000","v":0},{"$f":"changes_in_energy!S60*1000000","v":0},{"$f":"changes_in_energy!T60*1000000","v":0},{"$f":"changes_in_energy!U60*1000000","v":0},{"$f":"changes_in_energy!V60*1000000","v":0},{"$f":"changes_in_energy!W60*1000000","v":0},{"$f":"changes_in_energy!X60*1000000","v":0},{"$f":"changes_in_energy!Y60*1000000","v":0},{"$f":"changes_in_energy!Z60*1000000","v":0},{"$f":"changes_in_energy!AA60*1000000","v":0},{"$f":"changes_in_energy!AB60*1000000","v":0},{"$f":"changes_in_energy!AC60*1000000","v":0},{"$f":"changes_in_energy!AD60*1000000","v":0},{"$f":"changes_in_energy!AE60*1000000","v":0},{"$f":"changes_in_energy!AF60*1000000","v":0},{"$f":"changes_in_energy!AG60*1000000","v":0},{"$f":"changes_in_energy!AH60*1000000","v":0},{"$f":"changes_in_energy!AI60*1000000","v":0},{"$f":"changes_in_energy!AJ60*1000000","v":0},{"$f":"changes_in_energy!AK60*1000000","v":0},{"$f":"changes_in_energy!AL60*1000000","v":0},{"$f":"changes_in_energy!AM60*1000000","v":0},{"$f":"changes_in_energy!AN60*1000000","v":0},{"$f":"changes_in_energy!AO60*1000000","v":0},{"$f":"changes_in_energy!AP60*1000000","v":0},{"$f":"changes_in_energy!AQ60*1000000","v":0},{"$f":"changes_in_energy!AR60*1000000","v":0},{"$f":"changes_in_energy!AS60*1000000","v":0},{"$f":"changes_in_energy!AT60*1000000","v":0},{"$f":"changes_in_energy!AU60*1000000","v":0},{"$f":"changes_in_energy!AV60*1000000","v":0},{"$f":"changes_in_energy!AW60*1000000","v":0},{"$f":"changes_in_energy!AX60*1000000","v":0},{"$f":"changes_in_energy!AY60*1000000","v":0},{"$f":"changes_in_energy!AZ60*1000000","v":0},{"$f":"changes_in_energy!BA60*1000000","v":0},{"$f":"changes_in_energy!BB60*1000000","v":0},{"$f":"changes_in_energy!BC60*1000000","v":0},{"$f":"changes_in_energy!BD60*1000000","v":0},{"$f":"changes_in_energy!BE60*1000000","v":0},{"$f":"changes_in_energy!BF60*1000000","v":0},{"$f":"changes_in_energy!BG60*1000000","v":0},{"$f":"changes_in_energy!BH60*1000000","v":0},{"$f":"changes_in_energy!BI60*1000000","v":0},{"$f":"changes_in_energy!BJ60*1000000","v":0},{"$f":"changes_in_energy!BK60*1000000","v":0},{"$f":"changes_in_energy!BL60*1000000","v":0},{"$f":"changes_in_energy!BM60*1000000","v":0},{"$f":"changes_in_energy!BN60*1000000","v":0},{"$f":"changes_in_energy!BO60*1000000","v":0},{"$f":"changes_in_energy!BP60*1000000","v":0},{"$f":"changes_in_energy!BQ60*1000000","v":0},{"$f":"changes_in_energy!BR60*1000000","v":0},{"$f":"changes_in_energy!BS60*1000000","v":0},{"$f":"changes_in_energy!BT60*1000000","v":0},{"$f":"changes_in_energy!BU60*1000000","v":0},{"$f":"changes_in_energy!BV60*1000000","v":0},{"$f":"changes_in_energy!BW60*1000000","v":0},{"$f":"changes_in_energy!BX60*1000000","v":0},{"$f":"changes_in_energy!BY60*1000000","v":0},{"$f":"changes_in_energy!BZ60*1000000","v":0},{"$f":"changes_in_energy!CA60*1000000","v":0},{"$f":"changes_in_energy!CB60*1000000","v":0},{"$f":"changes_in_energy!CC60*1000000","v":0},{"$f":"changes_in_energy!CD60*1000000","v":0},{"$f":"changes_in_energy!CE60*1000000","v":0},{"$f":"changes_in_energy!CF60*1000000","v":0},{"$f":"changes_in_energy!CG60*1000000","v":0},{"$f":"changes_in_energy!CH60*1000000","v":0},{"$f":"changes_in_energy!CI60*1000000","v":0},{"$f":"changes_in_energy!CJ60*1000000","v":0},{"$f":"changes_in_energy!CK60*1000000","v":0},{"$f":"changes_in_energy!CL60*1000000","v":0},{"$f":"changes_in_energy!CM60*1000000","v":0},{"$f":"changes_in_energy!CN60*1000000","v":0},{"$f":"changes_in_energy!CO60*1000000","v":0},{"$f":"changes_in_energy!CP60*1000000","v":0},{"$f":"changes_in_energy!CQ60*1000000","v":0},{"$f":"changes_in_energy!CR60*1000000","v":0},{"$f":"changes_in_energy!CS60*1000000","v":0},{"$f":"changes_in_energy!CT60*1000000","v":0},{"$f":"changes_in_energy!CU60*1000000","v":0},{"$f":"changes_in_energy!CV60*1000000","v":0},{"$f":"changes_in_energy!CW60*1000000","v":0},{"$f":"changes_in_energy!CX60*1000000","v":0},{"$f":"changes_in_energy!CY60*1000000","v":0}]
["Retail price: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M21,IF($O$1=\"Low\",energy_prices_low!M21,IF($O$1=\"High\",energy_prices_hi!M21)))","v":1.2132258440046568},{"$f":"IF($O$1=\"Central\",energy_prices!N21,IF($O$1=\"Low\",energy_prices_low!N21,IF($O$1=\"High\",energy_prices_hi!N21)))","v":1.3180091116173123},{"$f":"IF($O$1=\"Central\",energy_prices!O21,IF($O$1=\"Low\",energy_prices_low!O21,IF($O$1=\"High\",energy_prices_hi!O21)))","v":1.2686913580246912},{"$f":"IF($O$1=\"Central\",energy_prices!P21,IF($O$1=\"Low\",energy_prices_low!P21,IF($O$1=\"High\",energy_prices_hi!P21)))","v":1.3072582417582417},{"$f":"IF($O$1=\"Central\",energy_prices!Q21,IF($O$1=\"Low\",energy_prices_low!Q21,IF($O$1=\"High\",energy_prices_hi!Q21)))","v":1.2902440347071582},{"$f":"IF($O$1=\"Central\",energy_prices!R21,IF($O$1=\"Low\",energy_prices_low!R21,IF($O$1=\"High\",energy_prices_hi!R21)))","v":1.1314439655172412},{"$f":"IF($O$1=\"Central\",energy_prices!S21,IF($O$1=\"Low\",energy_prices_low!S21,IF($O$1=\"High\",energy_prices_hi!S21)))","v":1.0367082452431289},{"$f":"IF($O$1=\"Central\",energy_prices!T21,IF($O$1=\"Low\",energy_prices_low!T21,IF($O$1=\"High\",energy_prices_hi!T21)))","v":1.1494776739356178},{"$f":"IF($O$1=\"Central\",energy_prices!U21,IF($O$1=\"Low\",energy_prices_low!U21,IF($O$1=\"High\",energy_prices_hi!U21)))","v":1.3896894790602656},{"$f":"IF($O$1=\"Central\",energy_prices!V21,IF($O$1=\"Low\",energy_prices_low!V21,IF($O$1=\"High\",energy_prices_hi!V21)))","v":1.3415169999999998},{"$f":"IF($O$1=\"Central\",energy_prices!W21,IF($O$1=\"Low\",energy_prices_low!W21,IF($O$1=\"High\",energy_prices_hi!W21)))","v":1.0727007606181258},{"$f":"IF($O$1=\"Central\",energy_prices!X21,IF($O$1=\"Low\",energy_prices_low!X21,IF($O$1=\"High\",energy_prices_hi!X21)))","v":1.1775878534605615},{"$f":"IF($O$1=\"Central\",energy_prices!Y21,IF($O$1=\"Low\",energy_prices_low!Y21,IF($O$1=\"High\",energy_prices_hi!Y21)))","v":2.239241551756685},{"$f":"IF($O$1=\"Central\",energy_prices!Z21,IF($O$1=\"Low\",energy_prices_low!Z21,IF($O$1=\"High\",energy_prices_hi!Z21)))","v":3.7803523070697},{"$f":"IF($O$1=\"Central\",energy_prices!AA21,IF($O$1=\"Low\",energy_prices_low!AA21,IF($O$1=\"High\",energy_prices_hi!AA21)))","v":3.1427711701121877},{"$f":"IF($O$1=\"Central\",energy_prices!AB21,IF($O$1=\"Low\",energy_prices_low!AB21,IF($O$1=\"High\",energy_prices_hi!AB21)))","v":3.0871852211318456},{"$f":"IF($O$1=\"Central\",energy_prices!AC21,IF($O$1=\"Low\",energy_prices_low!AC21,IF($O$1=\"High\",energy_prices_hi!AC21)))","v":3.0101870565939173},{"$f":"IF($O$1=\"Central\",energy_prices!AD21,IF($O$1=\"Low\",energy_prices_low!AD21,IF($O$1=\"High\",energy_prices_hi!AD21)))","v":3.1254735981852355},{"$f":"IF($O$1=\"Central\",energy_prices!AE21,IF($O$1=\"Low\",energy_prices_low!AE21,IF($O$1=\"High\",energy_prices_hi!AE21)))","v":3.0754018906626626},{"$f":"IF($O$1=\"Central\",energy_prices!AF21,IF($O$1=\"Low\",energy_prices_low!AF21,IF($O$1=\"High\",energy_prices_hi!AF21)))","v":3.0255990394322327},{"$f":"IF($O$1=\"Central\",energy_prices!AG21,IF($O$1=\"Low\",energy_prices_low!AG21,IF($O$1=\"High\",energy_prices_hi!AG21)))","v":2.9702308925534373},{"$f":"IF($O$1=\"Central\",energy_prices!AH21,IF($O$1=\"Low\",energy_prices_low!AH21,IF($O$1=\"High\",energy_prices_hi!AH21)))","v":2.9263845573158909},{"$f":"IF($O$1=\"Central\",energy_prices!AI21,IF($O$1=\"Low\",energy_prices_low!AI21,IF($O$1=\"High\",energy_prices_hi!AI21)))","v":2.8710461647797341},{"$f":"IF($O$1=\"Central\",energy_prices!AJ21,IF($O$1=\"Low\",energy_prices_low!AJ21,IF($O$1=\"High\",energy_prices_hi!AJ21)))","v":2.8272297874824814},{"$f":"IF($O$1=\"Central\",energy_prices!AK21,IF($O$1=\"Low\",energy_prices_low!AK21,IF($O$1=\"High\",energy_prices_hi!AK21)))","v":2.7719215578774112},{"$f":"IF($O$1=\"Central\",energy_prices!AL21,IF($O$1=\"Low\",energy_prices_low!AL21,IF($O$1=\"High\",energy_prices_hi!AL21)))","v":2.7166285647089179},{"$f":"IF($O$1=\"Central\",energy_prices!AM21,IF($O$1=\"Low\",energy_prices_low!AM21,IF($O$1=\"High\",energy_prices_hi!AM21)))","v":2.6728578974299353},{"$f":"IF($O$1=\"Central\",energy_prices!AN21,IF($O$1=\"Low\",energy_prices_low!AN21,IF($O$1=\"High\",energy_prices_hi!AN21)))","v":2.6175956906194116},{"$f":"IF($O$1=\"Central\",energy_prices!AO21,IF($O$1=\"Low\",energy_prices_low!AO21,IF($O$1=\"High\",energy_prices_hi!AO21)))","v":2.5738560203577401},{"$f":"IF($O$1=\"Central\",energy_prices!AP21,IF($O$1=\"Low\",energy_prices_low!AP21,IF($O$1=\"High\",energy_prices_hi!AP21)))","v":2.5186250226653288},{"$f":"IF($O$1=\"Central\",energy_prices!AQ21,IF($O$1=\"Low\",energy_prices_low!AQ21,IF($O$1=\"High\",energy_prices_hi!AQ21)))","v":2.4749167750738978},{"$f":"IF($O$1=\"Central\",energy_prices!AR21,IF($O$1=\"Low\",energy_prices_low!AR21,IF($O$1=\"High\",energy_prices_hi!AR21)))","v":2.4163808922505594},{"$f":"IF($O$1=\"Central\",energy_prices!AS21,IF($O$1=\"Low\",energy_prices_low!AS21,IF($O$1=\"High\",energy_prices_hi!AS21)))","v":2.4153828707635085},{"$f":"IF($O$1=\"Central\",energy_prices!AT21,IF($O$1=\"Low\",energy_prices_low!AT21,IF($O$1=\"High\",energy_prices_hi!AT21)))","v":2.4143877760256869},{"$f":"IF($O$1=\"Central\",energy_prices!AU21,IF($O$1=\"Low\",energy_prices_low!AU21,IF($O$1=\"High\",energy_prices_hi!AU21)))","v":2.413395599454252},{"$f":"IF($O$1=\"Central\",energy_prices!AV21,IF($O$1=\"Low\",energy_prices_low!AV21,IF($O$1=\"High\",energy_prices_hi!AV21)))","v":2.4124063324915301},{"$f":"IF($O$1=\"Central\",energy_prices!AW21,IF($O$1=\"Low\",energy_prices_low!AW21,IF($O$1=\"High\",energy_prices_hi!AW21)))","v":2.4114199666049458},{"$f":"IF($O$1=\"Central\",energy_prices!AX21,IF($O$1=\"Low\",energy_prices_low!AX21,IF($O$1=\"High\",energy_prices_hi!AX21)))","v":2.4104364932869449},{"$f":"IF($O$1=\"Central\",energy_prices!AY21,IF($O$1=\"Low\",energy_prices_low!AY21,IF($O$1=\"High\",energy_prices_hi!AY21)))","v":2.4094559040549184},{"$f":"IF($O$1=\"Central\",energy_prices!AZ21,IF($O$1=\"Low\",energy_prices_low!AZ21,IF($O$1=\"High\",energy_prices_hi!AZ21)))","v":2.4084781904511403},{"$f":"IF($O$1=\"Central\",energy_prices!BA21,IF($O$1=\"Low\",energy_prices_low!BA21,IF($O$1=\"High\",energy_prices_hi!BA21)))","v":2.4075033440426794},{"$f":"IF($O$1=\"Central\",energy_prices!BB21,IF($O$1=\"Low\",energy_prices_low!BB21,IF($O$1=\"High\",energy_prices_hi!BB21)))","v":2.4065313564213411},{"$f":"IF($O$1=\"Central\",energy_prices!BC21,IF($O$1=\"Low\",energy_prices_low!BC21,IF($O$1=\"High\",energy_prices_hi!BC21)))","v":2.4055622192035839},{"$f":"IF($O$1=\"Central\",energy_prices!BD21,IF($O$1=\"Low\",energy_prices_low!BD21,IF($O$1=\"High\",energy_prices_hi!BD21)))","v":2.4045959240304544},{"$f":"IF($O$1=\"Central\",energy_prices!BE21,IF($O$1=\"Low\",energy_prices_low!BE21,IF($O$1=\"High\",energy_prices_hi!BE21)))","v":2.4036324625675096},{"$f":"IF($O$1=\"Central\",energy_prices!BF21,IF($O$1=\"Low\",energy_prices_low!BF21,IF($O$1=\"High\",energy_prices_hi!BF21)))","v":2.4026718265047493},{"$f":"IF($O$1=\"Central\",energy_prices!BG21,IF($O$1=\"Low\",energy_prices_low!BG21,IF($O$1=\"High\",energy_prices_hi!BG21)))","v":2.4017140075565426},{"$f":"IF($O$1=\"Central\",energy_prices!BH21,IF($O$1=\"Low\",energy_prices_low!BH21,IF($O$1=\"High\",energy_prices_hi!BH21)))","v":2.4007589974615557},{"$f":"IF($O$1=\"Central\",energy_prices!BI21,IF($O$1=\"Low\",energy_prices_low!BI21,IF($O$1=\"High\",energy_prices_hi!BI21)))","v":2.3998067879826848},{"$f":"IF($O$1=\"Central\",energy_prices!BJ21,IF($O$1=\"Low\",energy_prices_low!BJ21,IF($O$1=\"High\",energy_prices_hi!BJ21)))","v":2.3988573709069767},{"$f":"IF($O$1=\"Central\",energy_prices!BK21,IF($O$1=\"Low\",energy_prices_low!BK21,IF($O$1=\"High\",energy_prices_hi!BK21)))","v":2.3979107380455669},{"$f":"IF($O$1=\"Central\",energy_prices!BL21,IF($O$1=\"Low\",energy_prices_low!BL21,IF($O$1=\"High\",energy_prices_hi!BL21)))","v":2.3969668812336042},{"$f":"IF($O$1=\"Central\",energy_prices!BM21,IF($O$1=\"Low\",energy_prices_low!BM21,IF($O$1=\"High\",energy_prices_hi!BM21)))","v":2.3960257923301809},{"$f":"IF($O$1=\"Central\",energy_prices!BN21,IF($O$1=\"Low\",energy_prices_low!BN21,IF($O$1=\"High\",energy_prices_hi!BN21)))","v":2.395087463218263},{"$f":"IF($O$1=\"Central\",energy_prices!BO21,IF($O$1=\"Low\",energy_prices_low!BO21,IF($O$1=\"High\",energy_prices_hi!BO21)))","v":2.3941518858046207},{"$f":"IF($O$1=\"Central\",energy_prices!BP21,IF($O$1=\"Low\",energy_prices_low!BP21,IF($O$1=\"High\",energy_prices_hi!BP21)))","v":2.3932190520197576},{"$f":"IF($O$1=\"Central\",energy_prices!BQ21,IF($O$1=\"Low\",energy_prices_low!BQ21,IF($O$1=\"High\",energy_prices_hi!BQ21)))","v":2.3922889538178413},{"$f":"IF($O$1=\"Central\",energy_prices!BR21,IF($O$1=\"Low\",energy_prices_low!BR21,IF($O$1=\"High\",energy_prices_hi!BR21)))","v":2.3913615831766344},{"$f":"IF($O$1=\"Central\",energy_prices!BS21,IF($O$1=\"Low\",energy_prices_low!BS21,IF($O$1=\"High\",energy_prices_hi!BS21)))","v":2.3904369320974252},{"$f":"IF($O$1=\"Central\",energy_prices!BT21,IF($O$1=\"Low\",energy_prices_low!BT21,IF($O$1=\"High\",energy_prices_hi!BT21)))","v":2.3895149926049584},{"$f":"IF($O$1=\"Central\",energy_prices!BU21,IF($O$1=\"Low\",energy_prices_low!BU21,IF($O$1=\"High\",energy_prices_hi!BU21)))","v":2.388595756747367},{"$f":"IF($O$1=\"Central\",energy_prices!BV21,IF($O$1=\"Low\",energy_prices_low!BV21,IF($O$1=\"High\",energy_prices_hi!BV21)))","v":2.3876792165961032},{"$f":"IF($O$1=\"Central\",energy_prices!BW21,IF($O$1=\"Low\",energy_prices_low!BW21,IF($O$1=\"High\",energy_prices_hi!BW21)))","v":2.3867653642458686},{"$f":"IF($O$1=\"Central\",energy_prices!BX21,IF($O$1=\"Low\",energy_prices_low!BX21,IF($O$1=\"High\",energy_prices_hi!BX21)))","v":2.3858541918145502},{"$f":"IF($O$1=\"Central\",energy_prices!BY21,IF($O$1=\"Low\",energy_prices_low!BY21,IF($O$1=\"High\",energy_prices_hi!BY21)))","v":2.3849456914431477},{"$f":"IF($O$1=\"Central\",energy_prices!BZ21,IF($O$1=\"Low\",energy_prices_low!BZ21,IF($O$1=\"High\",energy_prices_hi!BZ21)))","v":2.3840398552957081},{"$f":"IF($O$1=\"Central\",energy_prices!CA21,IF($O$1=\"Low\",energy_prices_low!CA21,IF($O$1=\"High\",energy_prices_hi!CA21)))","v":2.3831366755592582},{"$f":"IF($O$1=\"Central\",energy_prices!CB21,IF($O$1=\"Low\",energy_prices_low!CB21,IF($O$1=\"High\",energy_prices_hi!CB21)))","v":2.3822361444437363},{"$f":"IF($O$1=\"Central\",energy_prices!CC21,IF($O$1=\"Low\",energy_prices_low!CC21,IF($O$1=\"High\",energy_prices_hi!CC21)))","v":2.3813382541819252},{"$f":"IF($O$1=\"Central\",energy_prices!CD21,IF($O$1=\"Low\",energy_prices_low!CD21,IF($O$1=\"High\",energy_prices_hi!CD21)))","v":2.3804429970293866},{"$f":"IF($O$1=\"Central\",energy_prices!CE21,IF($O$1=\"Low\",energy_prices_low!CE21,IF($O$1=\"High\",energy_prices_hi!CE21)))","v":2.3795503652643926},{"$f":"IF($O$1=\"Central\",energy_prices!CF21,IF($O$1=\"Low\",energy_prices_low!CF21,IF($O$1=\"High\",energy_prices_hi!CF21)))","v":2.3786603511878583},{"$f":"IF($O$1=\"Central\",energy_prices!CG21,IF($O$1=\"Low\",energy_prices_low!CG21,IF($O$1=\"High\",energy_prices_hi!CG21)))","v":2.3777729471232791},{"$f":"IF($O$1=\"Central\",energy_prices!CH21,IF($O$1=\"Low\",energy_prices_low!CH21,IF($O$1=\"High\",energy_prices_hi!CH21)))","v":2.3768881454166602},{"$f":"IF($O$1=\"Central\",energy_prices!CI21,IF($O$1=\"Low\",energy_prices_low!CI21,IF($O$1=\"High\",energy_prices_hi!CI21)))","v":2.3760059384364536},{"$f":"IF($O$1=\"Central\",energy_prices!CJ21,IF($O$1=\"Low\",energy_prices_low!CJ21,IF($O$1=\"High\",energy_prices_hi!CJ21)))","v":2.375126318573491},{"$f":"IF($O$1=\"Central\",energy_prices!CK21,IF($O$1=\"Low\",energy_prices_low!CK21,IF($O$1=\"High\",energy_prices_hi!CK21)))","v":2.374249278240919},{"$f":"IF($O$1=\"Central\",energy_prices!CL21,IF($O$1=\"Low\",energy_prices_low!CL21,IF($O$1=\"High\",energy_prices_hi!CL21)))","v":2.373374809874131},{"$f":"IF($O$1=\"Central\",energy_prices!CM21,IF($O$1=\"Low\",energy_prices_low!CM21,IF($O$1=\"High\",energy_prices_hi!CM21)))","v":2.3725029059307063},{"$f":"IF($O$1=\"Central\",energy_prices!CN21,IF($O$1=\"Low\",energy_prices_low!CN21,IF($O$1=\"High\",energy_prices_hi!CN21)))","v":2.3716335588903412},{"$f":"IF($O$1=\"Central\",energy_prices!CO21,IF($O$1=\"Low\",energy_prices_low!CO21,IF($O$1=\"High\",energy_prices_hi!CO21)))","v":2.3707667612547865},{"$f":"IF($O$1=\"Central\",energy_prices!CP21,IF($O$1=\"Low\",energy_prices_low!CP21,IF($O$1=\"High\",energy_prices_hi!CP21)))","v":2.3699025055477825},{"$f":"IF($O$1=\"Central\",energy_prices!CQ21,IF($O$1=\"Low\",energy_prices_low!CQ21,IF($O$1=\"High\",energy_prices_hi!CQ21)))","v":2.3690407843149917},{"$f":"IF($O$1=\"Central\",energy_prices!CR21,IF($O$1=\"Low\",energy_prices_low!CR21,IF($O$1=\"High\",energy_prices_hi!CR21)))","v":2.3681815901239402},{"$f":"IF($O$1=\"Central\",energy_prices!CS21,IF($O$1=\"Low\",energy_prices_low!CS21,IF($O$1=\"High\",energy_prices_hi!CS21)))","v":2.3673249155639469},{"$f":"IF($O$1=\"Central\",energy_prices!CT21,IF($O$1=\"Low\",energy_prices_low!CT21,IF($O$1=\"High\",energy_prices_hi!CT21)))","v":2.3664707532460652},{"$f":"IF($O$1=\"Central\",energy_prices!CU21,IF($O$1=\"Low\",energy_prices_low!CU21,IF($O$1=\"High\",energy_prices_hi!CU21)))","v":2.3656190958030159},{"$f":"IF($O$1=\"Central\",energy_prices!CV21,IF($O$1=\"Low\",energy_prices_low!CV21,IF($O$1=\"High\",energy_prices_hi!CV21)))","v":2.3647699358891252},{"$f":"IF($O$1=\"Central\",energy_prices!CW21,IF($O$1=\"Low\",energy_prices_low!CW21,IF($O$1=\"High\",energy_prices_hi!CW21)))","v":2.3639232661802603},{"$f":"IF($O$1=\"Central\",energy_prices!CX21,IF($O$1=\"Low\",energy_prices_low!CX21,IF($O$1=\"High\",energy_prices_hi!CX21)))","v":2.3630790793737675},{"$f":"IF($O$1=\"Central\",energy_prices!CY21,IF($O$1=\"Low\",energy_prices_low!CY21,IF($O$1=\"High\",energy_prices_hi!CY21)))","v":2.3622373681884086}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M63","v":0},{"$f":"changes_in_energy!N63","v":0},{"$f":"changes_in_energy!O63","v":0},{"$f":"changes_in_energy!P63","v":0},{"$f":"changes_in_energy!Q63","v":0},{"$f":"changes_in_energy!R63","v":0},{"$f":"changes_in_energy!S63","v":0},{"$f":"changes_in_energy!T63","v":0},{"$f":"changes_in_energy!U63","v":0},{"$f":"changes_in_energy!V63","v":0},{"$f":"changes_in_energy!W63","v":0},{"$f":"changes_in_energy!X63","v":0},{"$f":"changes_in_energy!Y63","v":0},{"$f":"changes_in_energy!Z63","v":0},{"$f":"changes_in_energy!AA63","v":0},{"$f":"changes_in_energy!AB63","v":0},{"$f":"changes_in_energy!AC63","v":0},{"$f":"changes_in_energy!AD63","v":0},{"$f":"changes_in_energy!AE63","v":0},{"$f":"changes_in_energy!AF63","v":0},{"$f":"changes_in_energy!AG63","v":0},{"$f":"changes_in_energy!AH63","v":0},{"$f":"changes_in_energy!AI63","v":0},{"$f":"changes_in_energy!AJ63","v":0},{"$f":"changes_in_energy!AK63","v":0},{"$f":"changes_in_energy!AL63","v":0},{"$f":"changes_in_energy!AM63","v":0},{"$f":"changes_in_energy!AN63","v":0},{"$f":"changes_in_energy!AO63","v":0},{"$f":"changes_in_energy!AP63","v":0},{"$f":"changes_in_energy!AQ63","v":0},{"$f":"changes_in_energy!AR63","v":0},{"$f":"changes_in_energy!AS63","v":0},{"$f":"changes_in_energy!AT63","v":0},{"$f":"changes_in_energy!AU63","v":0},{"$f":"changes_in_energy!AV63","v":0},{"$f":"changes_in_energy!AW63","v":0},{"$f":"changes_in_energy!AX63","v":0},{"$f":"changes_in_energy!AY63","v":0},{"$f":"changes_in_energy!AZ63","v":0},{"$f":"changes_in_energy!BA63","v":0},{"$f":"changes_in_energy!BB63","v":0},{"$f":"changes_in_energy!BC63","v":0},{"$f":"changes_in_energy!BD63","v":0},{"$f":"changes_in_energy!BE63","v":0},{"$f":"changes_in_energy!BF63","v":0},{"$f":"changes_in_energy!BG63","v":0},{"$f":"changes_in_energy!BH63","v":0},{"$f":"changes_in_energy!BI63","v":0},{"$f":"changes_in_energy!BJ63","v":0},{"$f":"changes_in_energy!BK63","v":0},{"$f":"changes_in_energy!BL63","v":0},{"$f":"changes_in_energy!BM63","v":0},{"$f":"changes_in_energy!BN63","v":0},{"$f":"changes_in_energy!BO63","v":0},{"$f":"changes_in_energy!BP63","v":0},{"$f":"changes_in_energy!BQ63","v":0},{"$f":"changes_in_energy!BR63","v":0},{"$f":"changes_in_energy!BS63","v":0},{"$f":"changes_in_energy!BT63","v":0},{"$f":"changes_in_energy!BU63","v":0},{"$f":"changes_in_energy!BV63","v":0},{"$f":"changes_in_energy!BW63","v":0},{"$f":"changes_in_energy!BX63","v":0},{"$f":"changes_in_energy!BY63","v":0},{"$f":"changes_in_energy!BZ63","v":0},{"$f":"changes_in_energy!CA63","v":0},{"$f":"changes_in_energy!CB63","v":0},{"$f":"changes_in_energy!CC63","v":0},{"$f":"changes_in_energy!CD63","v":0},{"$f":"changes_in_energy!CE63","v":0},{"$f":"changes_in_energy!CF63","v":0},{"$f":"changes_in_energy!CG63","v":0},{"$f":"changes_in_energy!CH63","v":0},{"$f":"changes_in_energy!CI63","v":0},{"$f":"changes_in_energy!CJ63","v":0},{"$f":"changes_in_energy!CK63","v":0},{"$f":"changes_in_energy!CL63","v":0},{"$f":"changes_in_energy!CM63","v":0},{"$f":"changes_in_energy!CN63","v":0},{"$f":"changes_in_energy!CO63","v":0},{"$f":"changes_in_energy!CP63","v":0},{"$f":"changes_in_energy!CQ63","v":0},{"$f":"changes_in_energy!CR63","v":0},{"$f":"changes_in_energy!CS63","v":0},{"$f":"changes_in_energy!CT63","v":0},{"$f":"changes_in_energy!CU63","v":0},{"$f":"changes_in_energy!CV63","v":0},{"$f":"changes_in_energy!CW63","v":0},{"$f":"changes_in_energy!CX63","v":0},{"$f":"changes_in_energy!CY63","v":0}]
["Primary rebound effect: industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M66*1000000","v":0},{"$f":"changes_in_energy!N66*1000000","v":0},{"$f":"changes_in_energy!O66*1000000","v":0},{"$f":"changes_in_energy!P66*1000000","v":0},{"$f":"changes_in_energy!Q66*1000000","v":0},{"$f":"changes_in_energy!R66*1000000","v":0},{"$f":"changes_in_energy!S66*1000000","v":0},{"$f":"changes_in_energy!T66*1000000","v":0},{"$f":"changes_in_energy!U66*1000000","v":0},{"$f":"changes_in_energy!V66*1000000","v":0},{"$f":"changes_in_energy!W66*1000000","v":0},{"$f":"changes_in_energy!X66*1000000","v":0},{"$f":"changes_in_energy!Y66*1000000","v":0},{"$f":"changes_in_energy!Z66*1000000","v":0},{"$f":"changes_in_energy!AA66*1000000","v":0},{"$f":"changes_in_energy!AB66*1000000","v":0},{"$f":"changes_in_energy!AC66*1000000","v":0},{"$f":"changes_in_energy!AD66*1000000","v":0},{"$f":"changes_in_energy!AE66*1000000","v":0},{"$f":"changes_in_energy!AF66*1000000","v":0},{"$f":"changes_in_energy!AG66*1000000","v":0},{"$f":"changes_in_energy!AH66*1000000","v":0},{"$f":"changes_in_energy!AI66*1000000","v":0},{"$f":"changes_in_energy!AJ66*1000000","v":0},{"$f":"changes_in_energy!AK66*1000000","v":0},{"$f":"changes_in_energy!AL66*1000000","v":0},{"$f":"changes_in_energy!AM66*1000000","v":0},{"$f":"changes_in_energy!AN66*1000000","v":0},{"$f":"changes_in_energy!AO66*1000000","v":0},{"$f":"changes_in_energy!AP66*1000000","v":0},{"$f":"changes_in_energy!AQ66*1000000","v":0},{"$f":"changes_in_energy!AR66*1000000","v":0},{"$f":"changes_in_energy!AS66*1000000","v":0},{"$f":"changes_in_energy!AT66*1000000","v":0},{"$f":"changes_in_energy!AU66*1000000","v":0},{"$f":"changes_in_energy!AV66*1000000","v":0},{"$f":"changes_in_energy!AW66*1000000","v":0},{"$f":"changes_in_energy!AX66*1000000","v":0},{"$f":"changes_in_energy!AY66*1000000","v":0},{"$f":"changes_in_energy!AZ66*1000000","v":0},{"$f":"changes_in_energy!BA66*1000000","v":0},{"$f":"changes_in_energy!BB66*1000000","v":0},{"$f":"changes_in_energy!BC66*1000000","v":0},{"$f":"changes_in_energy!BD66*1000000","v":0},{"$f":"changes_in_energy!BE66*1000000","v":0},{"$f":"changes_in_energy!BF66*1000000","v":0},{"$f":"changes_in_energy!BG66*1000000","v":0},{"$f":"changes_in_energy!BH66*1000000","v":0},{"$f":"changes_in_energy!BI66*1000000","v":0},{"$f":"changes_in_energy!BJ66*1000000","v":0},{"$f":"changes_in_energy!BK66*1000000","v":0},{"$f":"changes_in_energy!BL66*1000000","v":0},{"$f":"changes_in_energy!BM66*1000000","v":0},{"$f":"changes_in_energy!BN66*1000000","v":0},{"$f":"changes_in_energy!BO66*1000000","v":0},{"$f":"changes_in_energy!BP66*1000000","v":0},{"$f":"changes_in_energy!BQ66*1000000","v":0},{"$f":"changes_in_energy!BR66*1000000","v":0},{"$f":"changes_in_energy!BS66*1000000","v":0},{"$f":"changes_in_energy!BT66*1000000","v":0},{"$f":"changes_in_energy!BU66*1000000","v":0},{"$f":"changes_in_energy!BV66*1000000","v":0},{"$f":"changes_in_energy!BW66*1000000","v":0},{"$f":"changes_in_energy!BX66*1000000","v":0},{"$f":"changes_in_energy!BY66*1000000","v":0},{"$f":"changes_in_energy!BZ66*1000000","v":0},{"$f":"changes_in_energy!CA66*1000000","v":0},{"$f":"changes_in_energy!CB66*1000000","v":0},{"$f":"changes_in_energy!CC66*1000000","v":0},{"$f":"changes_in_energy!CD66*1000000","v":0},{"$f":"changes_in_energy!CE66*1000000","v":0},{"$f":"changes_in_energy!CF66*1000000","v":0},{"$f":"changes_in_energy!CG66*1000000","v":0},{"$f":"changes_in_energy!CH66*1000000","v":0},{"$f":"changes_in_energy!CI66*1000000","v":0},{"$f":"changes_in_energy!CJ66*1000000","v":0},{"$f":"changes_in_energy!CK66*1000000","v":0},{"$f":"changes_in_energy!CL66*1000000","v":0},{"$f":"changes_in_energy!CM66*1000000","v":0},{"$f":"changes_in_energy!CN66*1000000","v":0},{"$f":"changes_in_energy!CO66*1000000","v":0},{"$f":"changes_in_energy!CP66*1000000","v":0},{"$f":"changes_in_energy!CQ66*1000000","v":0},{"$f":"changes_in_energy!CR66*1000000","v":0},{"$f":"changes_in_energy!CS66*1000000","v":0},{"$f":"changes_in_energy!CT66*1000000","v":0},{"$f":"changes_in_energy!CU66*1000000","v":0},{"$f":"changes_in_energy!CV66*1000000","v":0},{"$f":"changes_in_energy!CW66*1000000","v":0},{"$f":"changes_in_energy!CX66*1000000","v":0},{"$f":"changes_in_energy!CY66*1000000","v":0}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M115*M117)/100","v":0},{"$f":"(N115*N117)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BZ115*BZ117)/100","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]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M102+M108+M114=0,0,M106+M112+M118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA102+BA108+BA114=0,0,BA106+BA112+BA118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M120*discount_factors!L7","v":0},{"$f":"N120*discount_factors!M7","v":0},{"$f":"O120*discount_factors!N7","v":0},{"$f":"P120*discount_factors!O7","v":0},{"$f":"Q120*discount_factors!P7","v":0},{"$f":"R120*discount_factors!Q7","v":0},{"$f":"S120*discount_factors!R7","v":0},{"$f":"T120*discount_factors!S7","v":0},{"$f":"U120*discount_factors!T7","v":0},{"$f":"V120*discount_factors!U7","v":0},{"$f":"W120*discount_factors!V7","v":0},{"$f":"X120*discount_factors!W7","v":0},{"$f":"Y120*discount_factors!X7","v":0},{"$f":"Z120*discount_factors!Y7","v":0},{"$f":"AA120*discount_factors!Z7","v":0},{"$f":"AB120*discount_factors!AA7","v":0},{"$f":"AC120*discount_factors!AB7","v":0},{"$f":"AD120*discount_factors!AC7","v":0},{"$f":"AE120*discount_factors!AD7","v":0},{"$f":"AF120*discount_factors!AE7","v":0},{"$f":"AG120*discount_factors!AF7","v":0},{"$f":"AH120*discount_factors!AG7","v":0},{"$f":"AI120*discount_factors!AH7","v":0},{"$f":"AJ120*discount_factors!AI7","v":0},{"$f":"AK120*discount_factors!AJ7","v":0},{"$f":"AL120*discount_factors!AK7","v":0},{"$f":"AM120*discount_factors!AL7","v":0},{"$f":"AN120*discount_factors!AM7","v":0},{"$f":"AO120*discount_factors!AN7","v":0},{"$f":"AP120*discount_factors!AO7","v":0},{"$f":"AQ120*discount_factors!AP7","v":0},{"$f":"AR120*discount_factors!AQ7","v":0},{"$f":"AS120*discount_factors!AR7","v":0},{"$f":"AT120*discount_factors!AS7","v":0},{"$f":"AU120*discount_factors!AT7","v":0},{"$f":"AV120*discount_factors!AU7","v":0},{"$f":"AW120*discount_factors!AV7","v":0},{"$f":"AX120*discount_factors!AW7","v":0},{"$f":"AY120*discount_factors!AX7","v":0},{"$f":"AZ120*discount_factors!AY7","v":0},{"$f":"BA120*discount_factors!AZ7","v":0},{"$f":"BB120*discount_factors!BA7","v":0},{"$f":"BC120*discount_factors!BB7","v":0},{"$f":"BD120*discount_factors!BC7","v":0},{"$f":"BE120*discount_factors!BD7","v":0},{"$f":"BF120*discount_factors!BE7","v":0},{"$f":"BG120*discount_factors!BF7","v":0},{"$f":"BH120*discount_factors!BG7","v":0},{"$f":"BI120*discount_factors!BH7","v":0},{"$f":"BJ120*discount_factors!BI7","v":0},{"$f":"BK120*discount_factors!BJ7","v":0},{"$f":"BL120*discount_factors!BK7","v":0},{"$f":"BM120*discount_factors!BL7","v":0},{"$f":"BN120*discount_factors!BM7","v":0},{"$f":"BO120*discount_factors!BN7","v":0},{"$f":"BP120*discount_factors!BO7","v":0},{"$f":"BQ120*discount_factors!BP7","v":0},{"$f":"BR120*discount_factors!BQ7","v":0},{"$f":"BS120*discount_factors!BR7","v":0},{"$f":"BT120*discount_factors!BS7","v":0},{"$f":"BU120*discount_factors!BT7","v":0},{"$f":"BV120*discount_factors!BU7","v":0},{"$f":"BW120*discount_factors!BV7","v":0},{"$f":"BX120*discount_factors!BW7","v":0},{"$f":"BY120*discount_factors!BX7","v":0},{"$f":"BZ120*discount_factors!BY7","v":0},{"$f":"CA120*discount_factors!BZ7","v":0},{"$f":"CB120*discount_factors!CA7","v":0},{"$f":"CC120*discount_factors!CB7","v":0},{"$f":"CD120*discount_factors!CC7","v":0},{"$f":"CE120*discount_factors!CD7","v":0},{"$f":"CF120*discount_factors!CE7","v":0},{"$f":"CG120*discount_factors!CF7","v":0},{"$f":"CH120*discount_factors!CG7","v":0},{"$f":"CI120*discount_factors!CH7","v":0},{"$f":"CJ120*discount_factors!CI7","v":0},{"$f":"CK120*discount_factors!CJ7","v":0},{"$f":"CL120*discount_factors!CK7","v":0},{"$f":"CM120*discount_factors!CL7","v":0},{"$f":"CN120*discount_factors!CM7","v":0},{"$f":"CO120*discount_factors!CN7","v":0},{"$f":"CP120*discount_factors!CO7","v":0},{"$f":"CQ120*discount_factors!CP7","v":0},{"$f":"CR120*discount_factors!CQ7","v":0},{"$f":"CS120*discount_factors!CR7","v":0},{"$f":"CT120*discount_factors!CS7","v":0},{"$f":"CU120*discount_factors!CT7","v":0},{"$f":"CV120*discount_factors!CU7","v":0},{"$f":"CW120*discount_factors!CV7","v":0},{"$f":"CX120*discount_factors!CW7","v":0},{"$f":"CY120*discount_factors!CX7","v":0}]
[]
[]
["FUEL OIL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Change in energy use: domestic","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M69","v":0},{"$f":"changes_in_energy!N69","v":0},{"$f":"changes_in_energy!O69","v":0},{"$f":"changes_in_energy!P69","v":0},{"$f":"changes_in_energy!Q69","v":0},{"$f":"changes_in_energy!R69","v":0},{"$f":"changes_in_energy!S69","v":0},{"$f":"changes_in_energy!T69","v":0},{"$f":"changes_in_energy!U69","v":0},{"$f":"changes_in_energy!V69","v":0},{"$f":"changes_in_energy!W69","v":0},{"$f":"changes_in_energy!X69","v":0},{"$f":"changes_in_energy!Y69","v":0},{"$f":"changes_in_energy!Z69","v":0},{"$f":"changes_in_energy!AA69","v":0},{"$f":"changes_in_energy!AB69","v":0},{"$f":"changes_in_energy!AC69","v":0},{"$f":"changes_in_energy!AD69","v":0},{"$f":"changes_in_energy!AE69","v":0},{"$f":"changes_in_energy!AF69","v":0},{"$f":"changes_in_energy!AG69","v":0},{"$f":"changes_in_energy!AH69","v":0},{"$f":"changes_in_energy!AI69","v":0},{"$f":"changes_in_energy!AJ69","v":0},{"$f":"changes_in_energy!AK69","v":0},{"$f":"changes_in_energy!AL69","v":0},{"$f":"changes_in_energy!AM69","v":0},{"$f":"changes_in_energy!AN69","v":0},{"$f":"changes_in_energy!AO69","v":0},{"$f":"changes_in_energy!AP69","v":0},{"$f":"changes_in_energy!AQ69","v":0},{"$f":"changes_in_energy!AR69","v":0},{"$f":"changes_in_energy!AS69","v":0},{"$f":"changes_in_energy!AT69","v":0},{"$f":"changes_in_energy!AU69","v":0},{"$f":"changes_in_energy!AV69","v":0},{"$f":"changes_in_energy!AW69","v":0},{"$f":"changes_in_energy!AX69","v":0},{"$f":"changes_in_energy!AY69","v":0},{"$f":"changes_in_energy!AZ69","v":0},{"$f":"changes_in_energy!BA69","v":0},{"$f":"changes_in_energy!BB69","v":0},{"$f":"changes_in_energy!BC69","v":0},{"$f":"changes_in_energy!BD69","v":0},{"$f":"changes_in_energy!BE69","v":0},{"$f":"changes_in_energy!BF69","v":0},{"$f":"changes_in_energy!BG69","v":0},{"$f":"changes_in_energy!BH69","v":0},{"$f":"changes_in_energy!BI69","v":0},{"$f":"changes_in_energy!BJ69","v":0},{"$f":"changes_in_energy!BK69","v":0},{"$f":"changes_in_energy!BL69","v":0},{"$f":"changes_in_energy!BM69","v":0},{"$f":"changes_in_energy!BN69","v":0},{"$f":"changes_in_energy!BO69","v":0},{"$f":"changes_in_energy!BP69","v":0},{"$f":"changes_in_energy!BQ69","v":0},{"$f":"changes_in_energy!BR69","v":0},{"$f":"changes_in_energy!BS69","v":0},{"$f":"changes_in_energy!BT69","v":0},{"$f":"changes_in_energy!BU69","v":0},{"$f":"changes_in_energy!BV69","v":0},{"$f":"changes_in_energy!BW69","v":0},{"$f":"changes_in_energy!BX69","v":0},{"$f":"changes_in_energy!BY69","v":0},{"$f":"changes_in_energy!BZ69","v":0},{"$f":"changes_in_energy!CA69","v":0},{"$f":"changes_in_energy!CB69","v":0},{"$f":"changes_in_energy!CC69","v":0},{"$f":"changes_in_energy!CD69","v":0},{"$f":"changes_in_energy!CE69","v":0},{"$f":"changes_in_energy!CF69","v":0},{"$f":"changes_in_energy!CG69","v":0},{"$f":"changes_in_energy!CH69","v":0},{"$f":"changes_in_energy!CI69","v":0},{"$f":"changes_in_energy!CJ69","v":0},{"$f":"changes_in_energy!CK69","v":0},{"$f":"changes_in_energy!CL69","v":0},{"$f":"changes_in_energy!CM69","v":0},{"$f":"changes_in_energy!CN69","v":0},{"$f":"changes_in_energy!CO69","v":0},{"$f":"changes_in_energy!CP69","v":0},{"$f":"changes_in_energy!CQ69","v":0},{"$f":"changes_in_energy!CR69","v":0},{"$f":"changes_in_energy!CS69","v":0},{"$f":"changes_in_energy!CT69","v":0},{"$f":"changes_in_energy!CU69","v":0},{"$f":"changes_in_energy!CV69","v":0},{"$f":"changes_in_energy!CW69","v":0},{"$f":"changes_in_energy!CX69","v":0},{"$f":"changes_in_energy!CY69","v":0}]
["Retail price: domestic","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M26,IF($O$1=\"Low\",energy_prices_low!M26,IF($O$1=\"High\",energy_prices_hi!M26)))","v":59.102536523658735},{"$f":"IF($O$1=\"Central\",energy_prices!N26,IF($O$1=\"Low\",energy_prices_low!N26,IF($O$1=\"High\",energy_prices_hi!N26)))","v":74.013969125312357},{"$f":"IF($O$1=\"Central\",energy_prices!O26,IF($O$1=\"Low\",energy_prices_low!O26,IF($O$1=\"High\",energy_prices_hi!O26)))","v":74.326142939357439},{"$f":"IF($O$1=\"Central\",energy_prices!P26,IF($O$1=\"Low\",energy_prices_low!P26,IF($O$1=\"High\",energy_prices_hi!P26)))","v":70.142759241490225},{"$f":"IF($O$1=\"Central\",energy_prices!Q26,IF($O$1=\"Low\",energy_prices_low!Q26,IF($O$1=\"High\",energy_prices_hi!Q26)))","v":60.750482318896708},{"$f":"IF($O$1=\"Central\",energy_prices!R26,IF($O$1=\"Low\",energy_prices_low!R26,IF($O$1=\"High\",energy_prices_hi!R26)))","v":41.010738955549556},{"$f":"IF($O$1=\"Central\",energy_prices!S26,IF($O$1=\"Low\",energy_prices_low!S26,IF($O$1=\"High\",energy_prices_hi!S26)))","v":35.991074260042275},{"$f":"IF($O$1=\"Central\",energy_prices!T26,IF($O$1=\"Low\",energy_prices_low!T26,IF($O$1=\"High\",energy_prices_hi!T26)))","v":45.432592765662861},{"$f":"IF($O$1=\"Central\",energy_prices!U26,IF($O$1=\"Low\",energy_prices_low!U26,IF($O$1=\"High\",energy_prices_hi!U26)))","v":54.987339036431734},{"$f":"IF($O$1=\"Central\",energy_prices!V26,IF($O$1=\"Low\",energy_prices_low!V26,IF($O$1=\"High\",energy_prices_hi!V26)))","v":52.416714333333331},{"$f":"IF($O$1=\"Central\",energy_prices!W26,IF($O$1=\"Low\",energy_prices_low!W26,IF($O$1=\"High\",energy_prices_hi!W26)))","v":31.209461677683343},{"$f":"IF($O$1=\"Central\",energy_prices!X26,IF($O$1=\"Low\",energy_prices_low!X26,IF($O$1=\"High\",energy_prices_hi!X26)))","v":45.074813836478},{"$f":"IF($O$1=\"Central\",energy_prices!Y26,IF($O$1=\"Low\",energy_prices_low!Y26,IF($O$1=\"High\",energy_prices_hi!Y26)))","v":80.498416666666671},{"$f":"IF($O$1=\"Central\",energy_prices!Z26,IF($O$1=\"Low\",energy_prices_low!Z26,IF($O$1=\"High\",energy_prices_hi!Z26)))","v":63.811912572044982},{"$f":"IF($O$1=\"Central\",energy_prices!AA26,IF($O$1=\"Low\",energy_prices_low!AA26,IF($O$1=\"High\",energy_prices_hi!AA26)))","v":56.942900520321835},{"$f":"IF($O$1=\"Central\",energy_prices!AB26,IF($O$1=\"Low\",energy_prices_low!AB26,IF($O$1=\"High\",energy_prices_hi!AB26)))","v":52.658107695729598},{"$f":"IF($O$1=\"Central\",energy_prices!AC26,IF($O$1=\"Low\",energy_prices_low!AC26,IF($O$1=\"High\",energy_prices_hi!AC26)))","v":53.073887972075994},{"$f":"IF($O$1=\"Central\",energy_prices!AD26,IF($O$1=\"Low\",energy_prices_low!AD26,IF($O$1=\"High\",energy_prices_hi!AD26)))","v":51.863459011024361},{"$f":"IF($O$1=\"Central\",energy_prices!AE26,IF($O$1=\"Low\",energy_prices_low!AE26,IF($O$1=\"High\",energy_prices_hi!AE26)))","v":51.103491942332809},{"$f":"IF($O$1=\"Central\",energy_prices!AF26,IF($O$1=\"Low\",energy_prices_low!AF26,IF($O$1=\"High\",energy_prices_hi!AF26)))","v":50.45350493721736},{"$f":"IF($O$1=\"Central\",energy_prices!AG26,IF($O$1=\"Low\",energy_prices_low!AG26,IF($O$1=\"High\",energy_prices_hi!AG26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AH26,IF($O$1=\"Low\",energy_prices_low!AH26,IF($O$1=\"High\",energy_prices_hi!AH26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AI26,IF($O$1=\"Low\",energy_prices_low!AI26,IF($O$1=\"High\",energy_prices_hi!AI26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AJ26,IF($O$1=\"Low\",energy_prices_low!AJ26,IF($O$1=\"High\",energy_prices_hi!AJ26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AK26,IF($O$1=\"Low\",energy_prices_low!AK26,IF($O$1=\"High\",energy_prices_hi!AK26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AL26,IF($O$1=\"Low\",energy_prices_low!AL26,IF($O$1=\"High\",energy_prices_hi!AL26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AM26,IF($O$1=\"Low\",energy_prices_low!AM26,IF($O$1=\"High\",energy_prices_hi!AM26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AN26,IF($O$1=\"Low\",energy_prices_low!AN26,IF($O$1=\"High\",energy_prices_hi!AN26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AO26,IF($O$1=\"Low\",energy_prices_low!AO26,IF($O$1=\"High\",energy_prices_hi!AO26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AP26,IF($O$1=\"Low\",energy_prices_low!AP26,IF($O$1=\"High\",energy_prices_hi!AP26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AQ26,IF($O$1=\"Low\",energy_prices_low!AQ26,IF($O$1=\"High\",energy_prices_hi!AQ26)))","v":49.153530926986406},{"$f":"IF($O$1=\"Central\",energy_prices!AR26,IF($O$1=\"Low\",energy_prices_low!AR26,IF($O$1=\"High\",energy_prices_hi!AR26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AS26,IF($O$1=\"Low\",energy_prices_low!AS26,IF($O$1=\"High\",energy_prices_hi!AS26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AT26,IF($O$1=\"Low\",energy_prices_low!AT26,IF($O$1=\"High\",energy_prices_hi!AT26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AU26,IF($O$1=\"Low\",energy_prices_low!AU26,IF($O$1=\"High\",energy_prices_hi!AU26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AV26,IF($O$1=\"Low\",energy_prices_low!AV26,IF($O$1=\"High\",energy_prices_hi!AV26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AW26,IF($O$1=\"Low\",energy_prices_low!AW26,IF($O$1=\"High\",energy_prices_hi!AW26)))","v":49.153530926986441},{"$f":"IF($O$1=\"Central\",energy_prices!AX26,IF($O$1=\"Low\",energy_prices_low!AX26,IF($O$1=\"High\",energy_prices_hi!AX26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AY26,IF($O$1=\"Low\",energy_prices_low!AY26,IF($O$1=\"High\",energy_prices_hi!AY26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!AZ26,IF($O$1=\"Low\",energy_prices_low!AZ26,IF($O$1=\"High\",energy_prices_hi!AZ26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BA26,IF($O$1=\"Low\",energy_prices_low!BA26,IF($O$1=\"High\",energy_prices_hi!BA26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BB26,IF($O$1=\"Low\",energy_prices_low!BB26,IF($O$1=\"High\",energy_prices_hi!BB26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BC26,IF($O$1=\"Low\",energy_prices_low!BC26,IF($O$1=\"High\",energy_prices_hi!BC26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BD26,IF($O$1=\"Low\",energy_prices_low!BD26,IF($O$1=\"High\",energy_prices_hi!BD26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BE26,IF($O$1=\"Low\",energy_prices_low!BE26,IF($O$1=\"High\",energy_prices_hi!BE26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BF26,IF($O$1=\"Low\",energy_prices_low!BF26,IF($O$1=\"High\",energy_prices_hi!BF26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BG26,IF($O$1=\"Low\",energy_prices_low!BG26,IF($O$1=\"High\",energy_prices_hi!BG26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BH26,IF($O$1=\"Low\",energy_prices_low!BH26,IF($O$1=\"High\",energy_prices_hi!BH26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BI26,IF($O$1=\"Low\",energy_prices_low!BI26,IF($O$1=\"High\",energy_prices_hi!BI26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BJ26,IF($O$1=\"Low\",energy_prices_low!BJ26,IF($O$1=\"High\",energy_prices_hi!BJ26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BK26,IF($O$1=\"Low\",energy_prices_low!BK26,IF($O$1=\"High\",energy_prices_hi!BK26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BL26,IF($O$1=\"Low\",energy_prices_low!BL26,IF($O$1=\"High\",energy_prices_hi!BL26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BM26,IF($O$1=\"Low\",energy_prices_low!BM26,IF($O$1=\"High\",energy_prices_hi!BM26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BN26,IF($O$1=\"Low\",energy_prices_low!BN26,IF($O$1=\"High\",energy_prices_hi!BN26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BO26,IF($O$1=\"Low\",energy_prices_low!BO26,IF($O$1=\"High\",energy_prices_hi!BO26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BP26,IF($O$1=\"Low\",energy_prices_low!BP26,IF($O$1=\"High\",energy_prices_hi!BP26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BQ26,IF($O$1=\"Low\",energy_prices_low!BQ26,IF($O$1=\"High\",energy_prices_hi!BQ26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BR26,IF($O$1=\"Low\",energy_prices_low!BR26,IF($O$1=\"High\",energy_prices_hi!BR26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BS26,IF($O$1=\"Low\",energy_prices_low!BS26,IF($O$1=\"High\",energy_prices_hi!BS26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BT26,IF($O$1=\"Low\",energy_prices_low!BT26,IF($O$1=\"High\",energy_prices_hi!BT26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BU26,IF($O$1=\"Low\",energy_prices_low!BU26,IF($O$1=\"High\",energy_prices_hi!BU26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BV26,IF($O$1=\"Low\",energy_prices_low!BV26,IF($O$1=\"High\",energy_prices_hi!BV26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BW26,IF($O$1=\"Low\",energy_prices_low!BW26,IF($O$1=\"High\",energy_prices_hi!BW26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BX26,IF($O$1=\"Low\",energy_prices_low!BX26,IF($O$1=\"High\",energy_prices_hi!BX26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BY26,IF($O$1=\"Low\",energy_prices_low!BY26,IF($O$1=\"High\",energy_prices_hi!BY26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!BZ26,IF($O$1=\"Low\",energy_prices_low!BZ26,IF($O$1=\"High\",energy_prices_hi!BZ26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CA26,IF($O$1=\"Low\",energy_prices_low!CA26,IF($O$1=\"High\",energy_prices_hi!CA26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CB26,IF($O$1=\"Low\",energy_prices_low!CB26,IF($O$1=\"High\",energy_prices_hi!CB26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CC26,IF($O$1=\"Low\",energy_prices_low!CC26,IF($O$1=\"High\",energy_prices_hi!CC26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CD26,IF($O$1=\"Low\",energy_prices_low!CD26,IF($O$1=\"High\",energy_prices_hi!CD26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CE26,IF($O$1=\"Low\",energy_prices_low!CE26,IF($O$1=\"High\",energy_prices_hi!CE26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CF26,IF($O$1=\"Low\",energy_prices_low!CF26,IF($O$1=\"High\",energy_prices_hi!CF26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CG26,IF($O$1=\"Low\",energy_prices_low!CG26,IF($O$1=\"High\",energy_prices_hi!CG26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CH26,IF($O$1=\"Low\",energy_prices_low!CH26,IF($O$1=\"High\",energy_prices_hi!CH26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CI26,IF($O$1=\"Low\",energy_prices_low!CI26,IF($O$1=\"High\",energy_prices_hi!CI26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CJ26,IF($O$1=\"Low\",energy_prices_low!CJ26,IF($O$1=\"High\",energy_prices_hi!CJ26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CK26,IF($O$1=\"Low\",energy_prices_low!CK26,IF($O$1=\"High\",energy_prices_hi!CK26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CL26,IF($O$1=\"Low\",energy_prices_low!CL26,IF($O$1=\"High\",energy_prices_hi!CL26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CM26,IF($O$1=\"Low\",energy_prices_low!CM26,IF($O$1=\"High\",energy_prices_hi!CM26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CN26,IF($O$1=\"Low\",energy_prices_low!CN26,IF($O$1=\"High\",energy_prices_hi!CN26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CO26,IF($O$1=\"Low\",energy_prices_low!CO26,IF($O$1=\"High\",energy_prices_hi!CO26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CP26,IF($O$1=\"Low\",energy_prices_low!CP26,IF($O$1=\"High\",energy_prices_hi!CP26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CQ26,IF($O$1=\"Low\",energy_prices_low!CQ26,IF($O$1=\"High\",energy_prices_hi!CQ26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CR26,IF($O$1=\"Low\",energy_prices_low!CR26,IF($O$1=\"High\",energy_prices_hi!CR26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CS26,IF($O$1=\"Low\",energy_prices_low!CS26,IF($O$1=\"High\",energy_prices_hi!CS26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CT26,IF($O$1=\"Low\",energy_prices_low!CT26,IF($O$1=\"High\",energy_prices_hi!CT26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CU26,IF($O$1=\"Low\",energy_prices_low!CU26,IF($O$1=\"High\",energy_prices_hi!CU26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CV26,IF($O$1=\"Low\",energy_prices_low!CV26,IF($O$1=\"High\",energy_prices_hi!CV26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CW26,IF($O$1=\"Low\",energy_prices_low!CW26,IF($O$1=\"High\",energy_prices_hi!CW26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CX26,IF($O$1=\"Low\",energy_prices_low!CX26,IF($O$1=\"High\",energy_prices_hi!CX26)))","v":49.15353092698642},{"$f":"IF($O$1=\"Central\",energy_prices!CY26,IF($O$1=\"Low\",energy_prices_low!CY26,IF($O$1=\"High\",energy_prices_hi!CY26)))","v":49.15353092698642}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M$72","v":0},{"$f":"changes_in_energy!N$72","v":0},{"$f":"changes_in_energy!O$72","v":0},{"$f":"changes_in_energy!P$72","v":0},{"$f":"changes_in_energy!Q$72","v":0},{"$f":"changes_in_energy!R$72","v":0},{"$f":"changes_in_energy!S$72","v":0},{"$f":"changes_in_energy!T$72","v":0},{"$f":"changes_in_energy!U$72","v":0},{"$f":"changes_in_energy!V$72","v":0},{"$f":"changes_in_energy!W$72","v":0},{"$f":"changes_in_energy!X$72","v":0},{"$f":"changes_in_energy!Y$72","v":0},{"$f":"changes_in_energy!Z$72","v":0},{"$f":"changes_in_energy!AA$72","v":0},{"$f":"changes_in_energy!AB$72","v":0},{"$f":"changes_in_energy!AC$72","v":0},{"$f":"changes_in_energy!AD$72","v":0},{"$f":"changes_in_energy!AE$72","v":0},{"$f":"changes_in_energy!AF$72","v":0},{"$f":"changes_in_energy!AG$72","v":0},{"$f":"changes_in_energy!AH$72","v":0},{"$f":"changes_in_energy!AI$72","v":0},{"$f":"changes_in_energy!AJ$72","v":0},{"$f":"changes_in_energy!AK$72","v":0},{"$f":"changes_in_energy!AL$72","v":0},{"$f":"changes_in_energy!AM$72","v":0},{"$f":"changes_in_energy!AN$72","v":0},{"$f":"changes_in_energy!AO$72","v":0},{"$f":"changes_in_energy!AP$72","v":0},{"$f":"changes_in_energy!AQ$72","v":0},{"$f":"changes_in_energy!AR$72","v":0},{"$f":"changes_in_energy!AS$72","v":0},{"$f":"changes_in_energy!AT$72","v":0},{"$f":"changes_in_energy!AU$72","v":0},{"$f":"changes_in_energy!AV$72","v":0},{"$f":"changes_in_energy!AW$72","v":0},{"$f":"changes_in_energy!AX$72","v":0},{"$f":"changes_in_energy!AY$72","v":0},{"$f":"changes_in_energy!AZ$72","v":0},{"$f":"changes_in_energy!BA$72","v":0},{"$f":"changes_in_energy!BB$72","v":0},{"$f":"changes_in_energy!BC$72","v":0},{"$f":"changes_in_energy!BD$72","v":0},{"$f":"changes_in_energy!BE$72","v":0},{"$f":"changes_in_energy!BF$72","v":0},{"$f":"changes_in_energy!BG$72","v":0},{"$f":"changes_in_energy!BH$72","v":0},{"$f":"changes_in_energy!BI$72","v":0},{"$f":"changes_in_energy!BJ$72","v":0},{"$f":"changes_in_energy!BK$72","v":0},{"$f":"changes_in_energy!BL$72","v":0},{"$f":"changes_in_energy!BM$72","v":0},{"$f":"changes_in_energy!BN$72","v":0},{"$f":"changes_in_energy!BO$72","v":0},{"$f":"changes_in_energy!BP$72","v":0},{"$f":"changes_in_energy!BQ$72","v":0},{"$f":"changes_in_energy!BR$72","v":0},{"$f":"changes_in_energy!BS$72","v":0},{"$f":"changes_in_energy!BT$72","v":0},{"$f":"changes_in_energy!BU$72","v":0},{"$f":"changes_in_energy!BV$72","v":0},{"$f":"changes_in_energy!BW$72","v":0},{"$f":"changes_in_energy!BX$72","v":0},{"$f":"changes_in_energy!BY$72","v":0},{"$f":"changes_in_energy!BZ$72","v":0},{"$f":"changes_in_energy!CA$72","v":0},{"$f":"changes_in_energy!CB$72","v":0},{"$f":"changes_in_energy!CC$72","v":0},{"$f":"changes_in_energy!CD$72","v":0},{"$f":"changes_in_energy!CE$72","v":0},{"$f":"changes_in_energy!CF$72","v":0},{"$f":"changes_in_energy!CG$72","v":0},{"$f":"changes_in_energy!CH$72","v":0},{"$f":"changes_in_energy!CI$72","v":0},{"$f":"changes_in_energy!CJ$72","v":0},{"$f":"changes_in_energy!CK$72","v":0},{"$f":"changes_in_energy!CL$72","v":0},{"$f":"changes_in_energy!CM$72","v":0},{"$f":"changes_in_energy!CN$72","v":0},{"$f":"changes_in_energy!CO$72","v":0},{"$f":"changes_in_energy!CP$72","v":0},{"$f":"changes_in_energy!CQ$72","v":0},{"$f":"changes_in_energy!CR$72","v":0},{"$f":"changes_in_energy!CS$72","v":0},{"$f":"changes_in_energy!CT$72","v":0},{"$f":"changes_in_energy!CU$72","v":0},{"$f":"changes_in_energy!CV$72","v":0},{"$f":"changes_in_energy!CW$72","v":0},{"$f":"changes_in_energy!CX$72","v":0},{"$f":"changes_in_energy!CY$72","v":0}]
["Primary rebound effect: domestic","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M75","v":0},{"$f":"changes_in_energy!N75","v":0},{"$f":"changes_in_energy!O75","v":0},{"$f":"changes_in_energy!P75","v":0},{"$f":"changes_in_energy!Q75","v":0},{"$f":"changes_in_energy!R75","v":0},{"$f":"changes_in_energy!S75","v":0},{"$f":"changes_in_energy!T75","v":0},{"$f":"changes_in_energy!U75","v":0},{"$f":"changes_in_energy!V75","v":0},{"$f":"changes_in_energy!W75","v":0},{"$f":"changes_in_energy!X75","v":0},{"$f":"changes_in_energy!Y75","v":0},{"$f":"changes_in_energy!Z75","v":0},{"$f":"changes_in_energy!AA75","v":0},{"$f":"changes_in_energy!AB75","v":0},{"$f":"changes_in_energy!AC75","v":0},{"$f":"changes_in_energy!AD75","v":0},{"$f":"changes_in_energy!AE75","v":0},{"$f":"changes_in_energy!AF75","v":0},{"$f":"changes_in_energy!AG75","v":0},{"$f":"changes_in_energy!AH75","v":0},{"$f":"changes_in_energy!AI75","v":0},{"$f":"changes_in_energy!AJ75","v":0},{"$f":"changes_in_energy!AK75","v":0},{"$f":"changes_in_energy!AL75","v":0},{"$f":"changes_in_energy!AM75","v":0},{"$f":"changes_in_energy!AN75","v":0},{"$f":"changes_in_energy!AO75","v":0},{"$f":"changes_in_energy!AP75","v":0},{"$f":"changes_in_energy!AQ75","v":0},{"$f":"changes_in_energy!AR75","v":0},{"$f":"changes_in_energy!AS75","v":0},{"$f":"changes_in_energy!AT75","v":0},{"$f":"changes_in_energy!AU75","v":0},{"$f":"changes_in_energy!AV75","v":0},{"$f":"changes_in_energy!AW75","v":0},{"$f":"changes_in_energy!AX75","v":0},{"$f":"changes_in_energy!AY75","v":0},{"$f":"changes_in_energy!AZ75","v":0},{"$f":"changes_in_energy!BA75","v":0},{"$f":"changes_in_energy!BB75","v":0},{"$f":"changes_in_energy!BC75","v":0},{"$f":"changes_in_energy!BD75","v":0},{"$f":"changes_in_energy!BE75","v":0},{"$f":"changes_in_energy!BF75","v":0},{"$f":"changes_in_energy!BG75","v":0},{"$f":"changes_in_energy!BH75","v":0},{"$f":"changes_in_energy!BI75","v":0},{"$f":"changes_in_energy!BJ75","v":0},{"$f":"changes_in_energy!BK75","v":0},{"$f":"changes_in_energy!BL75","v":0},{"$f":"changes_in_energy!BM75","v":0},{"$f":"changes_in_energy!BN75","v":0},{"$f":"changes_in_energy!BO75","v":0},{"$f":"changes_in_energy!BP75","v":0},{"$f":"changes_in_energy!BQ75","v":0},{"$f":"changes_in_energy!BR75","v":0},{"$f":"changes_in_energy!BS75","v":0},{"$f":"changes_in_energy!BT75","v":0},{"$f":"changes_in_energy!BU75","v":0},{"$f":"changes_in_energy!BV75","v":0},{"$f":"changes_in_energy!BW75","v":0},{"$f":"changes_in_energy!BX75","v":0},{"$f":"changes_in_energy!BY75","v":0},{"$f":"changes_in_energy!BZ75","v":0},{"$f":"changes_in_energy!CA75","v":0},{"$f":"changes_in_energy!CB75","v":0},{"$f":"changes_in_energy!CC75","v":0},{"$f":"changes_in_energy!CD75","v":0},{"$f":"changes_in_energy!CE75","v":0},{"$f":"changes_in_energy!CF75","v":0},{"$f":"changes_in_energy!CG75","v":0},{"$f":"changes_in_energy!CH75","v":0},{"$f":"changes_in_energy!CI75","v":0},{"$f":"changes_in_energy!CJ75","v":0},{"$f":"changes_in_energy!CK75","v":0},{"$f":"changes_in_energy!CL75","v":0},{"$f":"changes_in_energy!CM75","v":0},{"$f":"changes_in_energy!CN75","v":0},{"$f":"changes_in_energy!CO75","v":0},{"$f":"changes_in_energy!CP75","v":0},{"$f":"changes_in_energy!CQ75","v":0},{"$f":"changes_in_energy!CR75","v":0},{"$f":"changes_in_energy!CS75","v":0},{"$f":"changes_in_energy!CT75","v":0},{"$f":"changes_in_energy!CU75","v":0},{"$f":"changes_in_energy!CV75","v":0},{"$f":"changes_in_energy!CW75","v":0},{"$f":"changes_in_energy!CX75","v":0},{"$f":"changes_in_energy!CY75","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M127*M129)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY127*BY129)/100","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,{"$f":"(CY127*CY129)/100","v":0}]
[]
["Change in energy use: commercial","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M70","v":0},{"$f":"changes_in_energy!N70","v":0},{"$f":"changes_in_energy!O70","v":0},{"$f":"changes_in_energy!P70","v":0},{"$f":"changes_in_energy!Q70","v":0},{"$f":"changes_in_energy!R70","v":0},{"$f":"changes_in_energy!S70","v":0},{"$f":"changes_in_energy!T70","v":0},{"$f":"changes_in_energy!U70","v":0},{"$f":"changes_in_energy!V70","v":0},{"$f":"changes_in_energy!W70","v":0},{"$f":"changes_in_energy!X70","v":0},{"$f":"changes_in_energy!Y70","v":0},{"$f":"changes_in_energy!Z70","v":0},{"$f":"changes_in_energy!AA70","v":0},{"$f":"changes_in_energy!AB70","v":0},{"$f":"changes_in_energy!AC70","v":0},{"$f":"changes_in_energy!AD70","v":0},{"$f":"changes_in_energy!AE70","v":0},{"$f":"changes_in_energy!AF70","v":0},{"$f":"changes_in_energy!AG70","v":0},{"$f":"changes_in_energy!AH70","v":0},{"$f":"changes_in_energy!AI70","v":0},{"$f":"changes_in_energy!AJ70","v":0},{"$f":"changes_in_energy!AK70","v":0},{"$f":"changes_in_energy!AL70","v":0},{"$f":"changes_in_energy!AM70","v":0},{"$f":"changes_in_energy!AN70","v":0},{"$f":"changes_in_energy!AO70","v":0},{"$f":"changes_in_energy!AP70","v":0},{"$f":"changes_in_energy!AQ70","v":0},{"$f":"changes_in_energy!AR70","v":0},{"$f":"changes_in_energy!AS70","v":0},{"$f":"changes_in_energy!AT70","v":0},{"$f":"changes_in_energy!AU70","v":0},{"$f":"changes_in_energy!AV70","v":0},{"$f":"changes_in_energy!AW70","v":0},{"$f":"changes_in_energy!AX70","v":0},{"$f":"changes_in_energy!AY70","v":0},{"$f":"changes_in_energy!AZ70","v":0},{"$f":"changes_in_energy!BA70","v":0},{"$f":"changes_in_energy!BB70","v":0},{"$f":"changes_in_energy!BC70","v":0},{"$f":"changes_in_energy!BD70","v":0},{"$f":"changes_in_energy!BE70","v":0},{"$f":"changes_in_energy!BF70","v":0},{"$f":"changes_in_energy!BG70","v":0},{"$f":"changes_in_energy!BH70","v":0},{"$f":"changes_in_energy!BI70","v":0},{"$f":"changes_in_energy!BJ70","v":0},{"$f":"changes_in_energy!BK70","v":0},{"$f":"changes_in_energy!BL70","v":0},{"$f":"changes_in_energy!BM70","v":0},{"$f":"changes_in_energy!BN70","v":0},{"$f":"changes_in_energy!BO70","v":0},{"$f":"changes_in_energy!BP70","v":0},{"$f":"changes_in_energy!BQ70","v":0},{"$f":"changes_in_energy!BR70","v":0},{"$f":"changes_in_energy!BS70","v":0},{"$f":"changes_in_energy!BT70","v":0},{"$f":"changes_in_energy!BU70","v":0},{"$f":"changes_in_energy!BV70","v":0},{"$f":"changes_in_energy!BW70","v":0},{"$f":"changes_in_energy!BX70","v":0},{"$f":"changes_in_energy!BY70","v":0},{"$f":"changes_in_energy!BZ70","v":0},{"$f":"changes_in_energy!CA70","v":0},{"$f":"changes_in_energy!CB70","v":0},{"$f":"changes_in_energy!CC70","v":0},{"$f":"changes_in_energy!CD70","v":0},{"$f":"changes_in_energy!CE70","v":0},{"$f":"changes_in_energy!CF70","v":0},{"$f":"changes_in_energy!CG70","v":0},{"$f":"changes_in_energy!CH70","v":0},{"$f":"changes_in_energy!CI70","v":0},{"$f":"changes_in_energy!CJ70","v":0},{"$f":"changes_in_energy!CK70","v":0},{"$f":"changes_in_energy!CL70","v":0},{"$f":"changes_in_energy!CM70","v":0},{"$f":"changes_in_energy!CN70","v":0},{"$f":"changes_in_energy!CO70","v":0},{"$f":"changes_in_energy!CP70","v":0},{"$f":"changes_in_energy!CQ70","v":0},{"$f":"changes_in_energy!CR70","v":0},{"$f":"changes_in_energy!CS70","v":0},{"$f":"changes_in_energy!CT70","v":0},{"$f":"changes_in_energy!CU70","v":0},{"$f":"changes_in_energy!CV70","v":0},{"$f":"changes_in_energy!CW70","v":0},{"$f":"changes_in_energy!CX70","v":0},{"$f":"changes_in_energy!CY70","v":0}]
["Retail price: commercial","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M27,IF($O$1=\"Low\",energy_prices_low!M27,IF($O$1=\"High\",energy_prices_hi!M27)))","v":68.813116292173646},{"$f":"IF($O$1=\"Central\",energy_prices!N27,IF($O$1=\"Low\",energy_prices_low!N27,IF($O$1=\"High\",energy_prices_hi!N27)))","v":83.324280548881319},{"$f":"IF($O$1=\"Central\",energy_prices!O27,IF($O$1=\"Low\",energy_prices_low!O27,IF($O$1=\"High\",energy_prices_hi!O27)))","v":86.29226601778042},{"$f":"IF($O$1=\"Central\",energy_prices!P27,IF($O$1=\"Low\",energy_prices_low!P27,IF($O$1=\"High\",energy_prices_hi!P27)))","v":83.791582748877957},{"$f":"IF($O$1=\"Central\",energy_prices!Q27,IF($O$1=\"Low\",energy_prices_low!Q27,IF($O$1=\"High\",energy_prices_hi!Q27)))","v":77.081825043988559},{"$f":"IF($O$1=\"Central\",energy_prices!R27,IF($O$1=\"Low\",energy_prices_low!R27,IF($O$1=\"High\",energy_prices_hi!R27)))","v":56.457133243342071},{"$f":"IF($O$1=\"Central\",energy_prices!S27,IF($O$1=\"Low\",energy_prices_low!S27,IF($O$1=\"High\",energy_prices_hi!S27)))","v":49.560203598955013},{"$f":"IF($O$1=\"Central\",energy_prices!T27,IF($O$1=\"Low\",energy_prices_low!T27,IF($O$1=\"High\",energy_prices_hi!T27)))","v":57.721880737294107},{"$f":"IF($O$1=\"Central\",energy_prices!U27,IF($O$1=\"Low\",energy_prices_low!U27,IF($O$1=\"High\",energy_prices_hi!U27)))","v":65.713506857002017},{"$f":"IF($O$1=\"Central\",energy_prices!V27,IF($O$1=\"Low\",energy_prices_low!V27,IF($O$1=\"High\",energy_prices_hi!V27)))","v":64.592450965733576},{"$f":"IF($O$1=\"Central\",energy_prices!W27,IF($O$1=\"Low\",energy_prices_low!W27,IF($O$1=\"High\",energy_prices_hi!W27)))","v":57.309719798715186},{"$f":"IF($O$1=\"Central\",energy_prices!X27,IF($O$1=\"Low\",energy_prices_low!X27,IF($O$1=\"High\",energy_prices_hi!X27)))","v":59.467136580581929},{"$f":"IF($O$1=\"Central\",energy_prices!Y27,IF($O$1=\"Low\",energy_prices_low!Y27,IF($O$1=\"High\",energy_prices_hi!Y27)))","v":105.58769208882281},{"$f":"IF($O$1=\"Central\",energy_prices!Z27,IF($O$1=\"Low\",energy_prices_low!Z27,IF($O$1=\"High\",energy_prices_hi!Z27)))","v":77.723616424172093},{"$f":"IF($O$1=\"Central\",energy_prices!AA27,IF($O$1=\"Low\",energy_prices_low!AA27,IF($O$1=\"High\",energy_prices_hi!AA27)))","v":71.337914956841828},{"$f":"IF($O$1=\"Central\",energy_prices!AB27,IF($O$1=\"Low\",energy_prices_low!AB27,IF($O$1=\"High\",energy_prices_hi!AB27)))","v":67.463509517682198},{"$f":"IF($O$1=\"Central\",energy_prices!AC27,IF($O$1=\"Low\",energy_prices_low!AC27,IF($O$1=\"High\",energy_prices_hi!AC27)))","v":68.196324680818066},{"$f":"IF($O$1=\"Central\",energy_prices!AD27,IF($O$1=\"Low\",energy_prices_low!AD27,IF($O$1=\"High\",energy_prices_hi!AD27)))","v":67.135599376495634},{"$f":"IF($O$1=\"Central\",energy_prices!AE27,IF($O$1=\"Low\",energy_prices_low!AE27,IF($O$1=\"High\",energy_prices_hi!AE27)))","v":66.487664320807625},{"$f":"IF($O$1=\"Central\",energy_prices!AF27,IF($O$1=\"Low\",energy_prices_low!AF27,IF($O$1=\"High\",energy_prices_hi!AF27)))","v":65.936771939861217},{"$f":"IF($O$1=\"Central\",energy_prices!AG27,IF($O$1=\"Low\",energy_prices_low!AG27,IF($O$1=\"High\",energy_prices_hi!AG27)))","v":64.670827270051575},{"$f":"IF($O$1=\"Central\",energy_prices!AH27,IF($O$1=\"Low\",energy_prices_low!AH27,IF($O$1=\"High\",energy_prices_hi!AH27)))","v":64.640938914470496},{"$f":"IF($O$1=\"Central\",energy_prices!AI27,IF($O$1=\"Low\",energy_prices_low!AI27,IF($O$1=\"High\",energy_prices_hi!AI27)))","v":64.611138208026034},{"$f":"IF($O$1=\"Central\",energy_prices!AJ27,IF($O$1=\"Low\",energy_prices_low!AJ27,IF($O$1=\"High\",energy_prices_hi!AJ27)))","v":64.581424893682566},{"$f":"IF($O$1=\"Central\",energy_prices!AK27,IF($O$1=\"Low\",energy_prices_low!AK27,IF($O$1=\"High\",energy_prices_hi!AK27)))","v":64.551798715158313},{"$f":"IF($O$1=\"Central\",energy_prices!AL27,IF($O$1=\"Low\",energy_prices_low!AL27,IF($O$1=\"High\",energy_prices_hi!AL27)))","v":64.522259416922964},{"$f":"IF($O$1=\"Central\",energy_prices!AM27,IF($O$1=\"Low\",energy_prices_low!AM27,IF($O$1=\"High\",energy_prices_hi!AM27)))","v":64.492806744195647},{"$f":"IF($O$1=\"Central\",energy_prices!AN27,IF($O$1=\"Low\",energy_prices_low!AN27,IF($O$1=\"High\",energy_prices_hi!AN27)))","v":64.463440442942598},{"$f":"IF($O$1=\"Central\",energy_prices!AO27,IF($O$1=\"Low\",energy_prices_low!AO27,IF($O$1=\"High\",energy_prices_hi!AO27)))","v":64.434160259875043},{"$f":"IF($O$1=\"Central\",energy_prices!AP27,IF($O$1=\"Low\",energy_prices_low!AP27,IF($O$1=\"High\",energy_prices_hi!AP27)))","v":64.404965942446978},{"$f":"IF($O$1=\"Central\",energy_prices!AQ27,IF($O$1=\"Low\",energy_prices_low!AQ27,IF($O$1=\"High\",energy_prices_hi!AQ27)))","v":64.375857238853015},{"$f":"IF($O$1=\"Central\",energy_prices!AR27,IF($O$1=\"Low\",energy_prices_low!AR27,IF($O$1=\"High\",energy_prices_hi!AR27)))","v":64.346833898026205},{"$f":"IF($O$1=\"Central\",energy_prices!AS27,IF($O$1=\"Low\",energy_prices_low!AS27,IF($O$1=\"High\",energy_prices_hi!AS27)))","v":64.317895669635831},{"$f":"IF($O$1=\"Central\",energy_prices!AT27,IF($O$1=\"Low\",energy_prices_low!AT27,IF($O$1=\"High\",energy_prices_hi!AT27)))","v":64.289042304085299},{"$f":"IF($O$1=\"Central\",energy_prices!AU27,IF($O$1=\"Low\",energy_prices_low!AU27,IF($O$1=\"High\",energy_prices_hi!AU27)))","v":64.26027355251},{"$f":"IF($O$1=\"Central\",energy_prices!AV27,IF($O$1=\"Low\",energy_prices_low!AV27,IF($O$1=\"High\",energy_prices_hi!AV27)))","v":64.23158916677508},{"$f":"IF($O$1=\"Central\",energy_prices!AW27,IF($O$1=\"Low\",energy_prices_low!AW27,IF($O$1=\"High\",energy_prices_hi!AW27)))","v":64.202988899473439},{"$f":"IF($O$1=\"Central\",energy_prices!AX27,IF($O$1=\"Low\",energy_prices_low!AX27,IF($O$1=\"High\",energy_prices_hi!AX27)))","v":64.174472503923383},{"$f":"IF($O$1=\"Central\",energy_prices!AY27,IF($O$1=\"Low\",energy_prices_low!AY27,IF($O$1=\"High\",energy_prices_hi!AY27)))","v":64.146039734166749},{"$f":"IF($O$1=\"Central\",energy_prices!AZ27,IF($O$1=\"Low\",energy_prices_low!AZ27,IF($O$1=\"High\",energy_prices_hi!AZ27)))","v":64.117690344966562},{"$f":"IF($O$1=\"Central\",energy_prices!BA27,IF($O$1=\"Low\",energy_prices_low!BA27,IF($O$1=\"High\",energy_prices_hi!BA27)))","v":64.0894240918051},{"$f":"IF($O$1=\"Central\",energy_prices!BB27,IF($O$1=\"Low\",energy_prices_low!BB27,IF($O$1=\"High\",energy_prices_hi!BB27)))","v":64.061240730881622},{"$f":"IF($O$1=\"Central\",energy_prices!BC27,IF($O$1=\"Low\",energy_prices_low!BC27,IF($O$1=\"High\",energy_prices_hi!BC27)))","v":64.033140019110448},{"$f":"IF($O$1=\"Central\",energy_prices!BD27,IF($O$1=\"Low\",energy_prices_low!BD27,IF($O$1=\"High\",energy_prices_hi!BD27)))","v":64.005121714118658},{"$f":"IF($O$1=\"Central\",energy_prices!BE27,IF($O$1=\"Low\",energy_prices_low!BE27,IF($O$1=\"High\",energy_prices_hi!BE27)))","v":63.977185574244132},{"$f":"IF($O$1=\"Central\",energy_prices!BF27,IF($O$1=\"Low\",energy_prices_low!BF27,IF($O$1=\"High\",energy_prices_hi!BF27)))","v":63.949331358533456},{"$f":"IF($O$1=\"Central\",energy_prices!BG27,IF($O$1=\"Low\",energy_prices_low!BG27,IF($O$1=\"High\",energy_prices_hi!BG27)))","v":63.921558826739826},{"$f":"IF($O$1=\"Central\",energy_prices!BH27,IF($O$1=\"Low\",energy_prices_low!BH27,IF($O$1=\"High\",energy_prices_hi!BH27)))","v":63.893867739320967},{"$f":"IF($O$1=\"Central\",energy_prices!BI27,IF($O$1=\"Low\",energy_prices_low!BI27,IF($O$1=\"High\",energy_prices_hi!BI27)))","v":63.866257857437049},{"$f":"IF($O$1=\"Central\",energy_prices!BJ27,IF($O$1=\"Low\",energy_prices_low!BJ27,IF($O$1=\"High\",energy_prices_hi!BJ27)))","v":63.838728942948691},{"$f":"IF($O$1=\"Central\",energy_prices!BK27,IF($O$1=\"Low\",energy_prices_low!BK27,IF($O$1=\"High\",energy_prices_hi!BK27)))","v":63.811280758414853},{"$f":"IF($O$1=\"Central\",energy_prices!BL27,IF($O$1=\"Low\",energy_prices_low!BL27,IF($O$1=\"High\",energy_prices_hi!BL27)))","v":63.783913067090779},{"$f":"IF($O$1=\"Central\",energy_prices!BM27,IF($O$1=\"Low\",energy_prices_low!BM27,IF($O$1=\"High\",energy_prices_hi!BM27)))","v":63.756625632926017},{"$f":"IF($O$1=\"Central\",energy_prices!BN27,IF($O$1=\"Low\",energy_prices_low!BN27,IF($O$1=\"High\",energy_prices_hi!BN27)))","v":63.729418220562323},{"$f":"IF($O$1=\"Central\",energy_prices!BO27,IF($O$1=\"Low\",energy_prices_low!BO27,IF($O$1=\"High\",energy_prices_hi!BO27)))","v":63.702290595331661},{"$f":"IF($O$1=\"Central\",energy_prices!BP27,IF($O$1=\"Low\",energy_prices_low!BP27,IF($O$1=\"High\",energy_prices_hi!BP27)))","v":63.675242523254163},{"$f":"IF($O$1=\"Central\",energy_prices!BQ27,IF($O$1=\"Low\",energy_prices_low!BQ27,IF($O$1=\"High\",energy_prices_hi!BQ27)))","v":63.648273771036138},{"$f":"IF($O$1=\"Central\",energy_prices!BR27,IF($O$1=\"Low\",energy_prices_low!BR27,IF($O$1=\"High\",energy_prices_hi!BR27)))","v":63.621384106068014},{"$f":"IF($O$1=\"Central\",energy_prices!BS27,IF($O$1=\"Low\",energy_prices_low!BS27,IF($O$1=\"High\",energy_prices_hi!BS27)))","v":63.594573296422389},{"$f":"IF($O$1=\"Central\",energy_prices!BT27,IF($O$1=\"Low\",energy_prices_low!BT27,IF($O$1=\"High\",energy_prices_hi!BT27)))","v":63.567841110851951},{"$f":"IF($O$1=\"Central\",energy_prices!BU27,IF($O$1=\"Low\",energy_prices_low!BU27,IF($O$1=\"High\",energy_prices_hi!BU27)))","v":63.5411873187876},{"$f":"IF($O$1=\"Central\",energy_prices!BV27,IF($O$1=\"Low\",energy_prices_low!BV27,IF($O$1=\"High\",energy_prices_hi!BV27)))","v":63.514611690336345},{"$f":"IF($O$1=\"Central\",energy_prices!BW27,IF($O$1=\"Low\",energy_prices_low!BW27,IF($O$1=\"High\",energy_prices_hi!BW27)))","v":63.48811399627936},{"$f":"IF($O$1=\"Central\",energy_prices!BX27,IF($O$1=\"Low\",energy_prices_low!BX27,IF($O$1=\"High\",energy_prices_hi!BX27)))","v":63.461694008070062},{"$f":"IF($O$1=\"Central\",energy_prices!BY27,IF($O$1=\"Low\",energy_prices_low!BY27,IF($O$1=\"High\",energy_prices_hi!BY27)))","v":63.435351497832045},{"$f":"IF($O$1=\"Central\",energy_prices!BZ27,IF($O$1=\"Low\",energy_prices_low!BZ27,IF($O$1=\"High\",energy_prices_hi!BZ27)))","v":63.409086238357197},{"$f":"IF($O$1=\"Central\",energy_prices!CA27,IF($O$1=\"Low\",energy_prices_low!CA27,IF($O$1=\"High\",energy_prices_hi!CA27)))","v":63.382898003103676},{"$f":"IF($O$1=\"Central\",energy_prices!CB27,IF($O$1=\"Low\",energy_prices_low!CB27,IF($O$1=\"High\",energy_prices_hi!CB27)))","v":63.356786566193996},{"$f":"IF($O$1=\"Central\",energy_prices!CC27,IF($O$1=\"Low\",energy_prices_low!CC27,IF($O$1=\"High\",energy_prices_hi!CC27)))","v":63.330751702413096},{"$f":"IF($O$1=\"Central\",energy_prices!CD27,IF($O$1=\"Low\",energy_prices_low!CD27,IF($O$1=\"High\",energy_prices_hi!CD27)))","v":63.304793187206336},{"$f":"IF($O$1=\"Central\",energy_prices!CE27,IF($O$1=\"Low\",energy_prices_low!CE27,IF($O$1=\"High\",energy_prices_hi!CE27)))","v":63.2789107966776},{"$f":"IF($O$1=\"Central\",energy_prices!CF27,IF($O$1=\"Low\",energy_prices_low!CF27,IF($O$1=\"High\",energy_prices_hi!CF27)))","v":63.253104307587364},{"$f":"IF($O$1=\"Central\",energy_prices!CG27,IF($O$1=\"Low\",energy_prices_low!CG27,IF($O$1=\"High\",energy_prices_hi!CG27)))","v":63.227373497350754},{"$f":"IF($O$1=\"Central\",energy_prices!CH27,IF($O$1=\"Low\",energy_prices_low!CH27,IF($O$1=\"High\",energy_prices_hi!CH27)))","v":63.201718144035674},{"$f":"IF($O$1=\"Central\",energy_prices!CI27,IF($O$1=\"Low\",energy_prices_low!CI27,IF($O$1=\"High\",energy_prices_hi!CI27)))","v":63.17613802636081},{"$f":"IF($O$1=\"Central\",energy_prices!CJ27,IF($O$1=\"Low\",energy_prices_low!CJ27,IF($O$1=\"High\",energy_prices_hi!CJ27)))","v":63.150632923693792},{"$f":"IF($O$1=\"Central\",energy_prices!CK27,IF($O$1=\"Low\",energy_prices_low!CK27,IF($O$1=\"High\",energy_prices_hi!CK27)))","v":63.125202616049258},{"$f":"IF($O$1=\"Central\",energy_prices!CL27,IF($O$1=\"Low\",energy_prices_low!CL27,IF($O$1=\"High\",energy_prices_hi!CL27)))","v":63.099846884086958},{"$f":"IF($O$1=\"Central\",energy_prices!CM27,IF($O$1=\"Low\",energy_prices_low!CM27,IF($O$1=\"High\",energy_prices_hi!CM27)))","v":63.074565509109895},{"$f":"IF($O$1=\"Central\",energy_prices!CN27,IF($O$1=\"Low\",energy_prices_low!CN27,IF($O$1=\"High\",energy_prices_hi!CN27)))","v":63.049358273062374},{"$f":"IF($O$1=\"Central\",energy_prices!CO27,IF($O$1=\"Low\",energy_prices_low!CO27,IF($O$1=\"High\",energy_prices_hi!CO27)))","v":63.024224958528194},{"$f":"IF($O$1=\"Central\",energy_prices!CP27,IF($O$1=\"Low\",energy_prices_low!CP27,IF($O$1=\"High\",energy_prices_hi!CP27)))","v":62.999165348728724},{"$f":"IF($O$1=\"Central\",energy_prices!CQ27,IF($O$1=\"Low\",energy_prices_low!CQ27,IF($O$1=\"High\",energy_prices_hi!CQ27)))","v":62.974179227521027},{"$f":"IF($O$1=\"Central\",energy_prices!CR27,IF($O$1=\"Low\",energy_prices_low!CR27,IF($O$1=\"High\",energy_prices_hi!CR27)))","v":62.949266379396057},{"$f":"IF($O$1=\"Central\",energy_prices!CS27,IF($O$1=\"Low\",energy_prices_low!CS27,IF($O$1=\"High\",energy_prices_hi!CS27)))","v":62.924426589476731},{"$f":"IF($O$1=\"Central\",energy_prices!CT27,IF($O$1=\"Low\",energy_prices_low!CT27,IF($O$1=\"High\",energy_prices_hi!CT27)))","v":62.899659643516124},{"$f":"IF($O$1=\"Central\",energy_prices!CU27,IF($O$1=\"Low\",energy_prices_low!CU27,IF($O$1=\"High\",energy_prices_hi!CU27)))","v":62.874965327895559},{"$f":"IF($O$1=\"Central\",energy_prices!CV27,IF($O$1=\"Low\",energy_prices_low!CV27,IF($O$1=\"High\",energy_prices_hi!CV27)))","v":62.85034342962286},{"$f":"IF($O$1=\"Central\",energy_prices!CW27,IF($O$1=\"Low\",energy_prices_low!CW27,IF($O$1=\"High\",energy_prices_hi!CW27)))","v":62.825793736330439},{"$f":"IF($O$1=\"Central\",energy_prices!CX27,IF($O$1=\"Low\",energy_prices_low!CX27,IF($O$1=\"High\",energy_prices_hi!CX27)))","v":62.801316036273484},{"$f":"IF($O$1=\"Central\",energy_prices!CY27,IF($O$1=\"Low\",energy_prices_low!CY27,IF($O$1=\"High\",energy_prices_hi!CY27)))","v":62.776910118328132}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M73","v":0},{"$f":"changes_in_energy!N73","v":0},{"$f":"changes_in_energy!O73","v":0},{"$f":"changes_in_energy!P73","v":0},{"$f":"changes_in_energy!Q73","v":0},{"$f":"changes_in_energy!R73","v":0},{"$f":"changes_in_energy!S73","v":0},{"$f":"changes_in_energy!T73","v":0},{"$f":"changes_in_energy!U73","v":0},{"$f":"changes_in_energy!V73","v":0},{"$f":"changes_in_energy!W73","v":0},{"$f":"changes_in_energy!X73","v":0},{"$f":"changes_in_energy!Y73","v":0},{"$f":"changes_in_energy!Z73","v":0},{"$f":"changes_in_energy!AA73","v":0},{"$f":"changes_in_energy!AB73","v":0},{"$f":"changes_in_energy!AC73","v":0},{"$f":"changes_in_energy!AD73","v":0},{"$f":"changes_in_energy!AE73","v":0},{"$f":"changes_in_energy!AF73","v":0},{"$f":"changes_in_energy!AG73","v":0},{"$f":"changes_in_energy!AH73","v":0},{"$f":"changes_in_energy!AI73","v":0},{"$f":"changes_in_energy!AJ73","v":0},{"$f":"changes_in_energy!AK73","v":0},{"$f":"changes_in_energy!AL73","v":0},{"$f":"changes_in_energy!AM73","v":0},{"$f":"changes_in_energy!AN73","v":0},{"$f":"changes_in_energy!AO73","v":0},{"$f":"changes_in_energy!AP73","v":0},{"$f":"changes_in_energy!AQ73","v":0},{"$f":"changes_in_energy!AR73","v":0},{"$f":"changes_in_energy!AS73","v":0},{"$f":"changes_in_energy!AT73","v":0},{"$f":"changes_in_energy!AU73","v":0},{"$f":"changes_in_energy!AV73","v":0},{"$f":"changes_in_energy!AW73","v":0},{"$f":"changes_in_energy!AX73","v":0},{"$f":"changes_in_energy!AY73","v":0},{"$f":"changes_in_energy!AZ73","v":0},{"$f":"changes_in_energy!BA73","v":0},{"$f":"changes_in_energy!BB73","v":0},{"$f":"changes_in_energy!BC73","v":0},{"$f":"changes_in_energy!BD73","v":0},{"$f":"changes_in_energy!BE73","v":0},{"$f":"changes_in_energy!BF73","v":0},{"$f":"changes_in_energy!BG73","v":0},{"$f":"changes_in_energy!BH73","v":0},{"$f":"changes_in_energy!BI73","v":0},{"$f":"changes_in_energy!BJ73","v":0},{"$f":"changes_in_energy!BK73","v":0},{"$f":"changes_in_energy!BL73","v":0},{"$f":"changes_in_energy!BM73","v":0},{"$f":"changes_in_energy!BN73","v":0},{"$f":"changes_in_energy!BO73","v":0},{"$f":"changes_in_energy!BP73","v":0},{"$f":"changes_in_energy!BQ73","v":0},{"$f":"changes_in_energy!BR73","v":0},{"$f":"changes_in_energy!BS73","v":0},{"$f":"changes_in_energy!BT73","v":0},{"$f":"changes_in_energy!BU73","v":0},{"$f":"changes_in_energy!BV73","v":0},{"$f":"changes_in_energy!BW73","v":0},{"$f":"changes_in_energy!BX73","v":0},{"$f":"changes_in_energy!BY73","v":0},{"$f":"changes_in_energy!BZ73","v":0},{"$f":"changes_in_energy!CA73","v":0},{"$f":"changes_in_energy!CB73","v":0},{"$f":"changes_in_energy!CC73","v":0},{"$f":"changes_in_energy!CD73","v":0},{"$f":"changes_in_energy!CE73","v":0},{"$f":"changes_in_energy!CF73","v":0},{"$f":"changes_in_energy!CG73","v":0},{"$f":"changes_in_energy!CH73","v":0},{"$f":"changes_in_energy!CI73","v":0},{"$f":"changes_in_energy!CJ73","v":0},{"$f":"changes_in_energy!CK73","v":0},{"$f":"changes_in_energy!CL73","v":0},{"$f":"changes_in_energy!CM73","v":0},{"$f":"changes_in_energy!CN73","v":0},{"$f":"changes_in_energy!CO73","v":0},{"$f":"changes_in_energy!CP73","v":0},{"$f":"changes_in_energy!CQ73","v":0},{"$f":"changes_in_energy!CR73","v":0},{"$f":"changes_in_energy!CS73","v":0},{"$f":"changes_in_energy!CT73","v":0},{"$f":"changes_in_energy!CU73","v":0},{"$f":"changes_in_energy!CV73","v":0},{"$f":"changes_in_energy!CW73","v":0},{"$f":"changes_in_energy!CX73","v":0},{"$f":"changes_in_energy!CY73","v":0}]
["Primary rebound effect: commercial","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M76","v":0},{"$f":"changes_in_energy!N76","v":0},{"$f":"changes_in_energy!O76","v":0},{"$f":"changes_in_energy!P76","v":0},{"$f":"changes_in_energy!Q76","v":0},{"$f":"changes_in_energy!R76","v":0},{"$f":"changes_in_energy!S76","v":0},{"$f":"changes_in_energy!T76","v":0},{"$f":"changes_in_energy!U76","v":0},{"$f":"changes_in_energy!V76","v":0},{"$f":"changes_in_energy!W76","v":0},{"$f":"changes_in_energy!X76","v":0},{"$f":"changes_in_energy!Y76","v":0},{"$f":"changes_in_energy!Z76","v":0},{"$f":"changes_in_energy!AA76","v":0},{"$f":"changes_in_energy!AB76","v":0},{"$f":"changes_in_energy!AC76","v":0},{"$f":"changes_in_energy!AD76","v":0},{"$f":"changes_in_energy!AE76","v":0},{"$f":"changes_in_energy!AF76","v":0},{"$f":"changes_in_energy!AG76","v":0},{"$f":"changes_in_energy!AH76","v":0},{"$f":"changes_in_energy!AI76","v":0},{"$f":"changes_in_energy!AJ76","v":0},{"$f":"changes_in_energy!AK76","v":0},{"$f":"changes_in_energy!AL76","v":0},{"$f":"changes_in_energy!AM76","v":0},{"$f":"changes_in_energy!AN76","v":0},{"$f":"changes_in_energy!AO76","v":0},{"$f":"changes_in_energy!AP76","v":0},{"$f":"changes_in_energy!AQ76","v":0},{"$f":"changes_in_energy!AR76","v":0},{"$f":"changes_in_energy!AS76","v":0},{"$f":"changes_in_energy!AT76","v":0},{"$f":"changes_in_energy!AU76","v":0},{"$f":"changes_in_energy!AV76","v":0},{"$f":"changes_in_energy!AW76","v":0},{"$f":"changes_in_energy!AX76","v":0},{"$f":"changes_in_energy!AY76","v":0},{"$f":"changes_in_energy!AZ76","v":0},{"$f":"changes_in_energy!BA76","v":0},{"$f":"changes_in_energy!BB76","v":0},{"$f":"changes_in_energy!BC76","v":0},{"$f":"changes_in_energy!BD76","v":0},{"$f":"changes_in_energy!BE76","v":0},{"$f":"changes_in_energy!BF76","v":0},{"$f":"changes_in_energy!BG76","v":0},{"$f":"changes_in_energy!BH76","v":0},{"$f":"changes_in_energy!BI76","v":0},{"$f":"changes_in_energy!BJ76","v":0},{"$f":"changes_in_energy!BK76","v":0},{"$f":"changes_in_energy!BL76","v":0},{"$f":"changes_in_energy!BM76","v":0},{"$f":"changes_in_energy!BN76","v":0},{"$f":"changes_in_energy!BO76","v":0},{"$f":"changes_in_energy!BP76","v":0},{"$f":"changes_in_energy!BQ76","v":0},{"$f":"changes_in_energy!BR76","v":0},{"$f":"changes_in_energy!BS76","v":0},{"$f":"changes_in_energy!BT76","v":0},{"$f":"changes_in_energy!BU76","v":0},{"$f":"changes_in_energy!BV76","v":0},{"$f":"changes_in_energy!BW76","v":0},{"$f":"changes_in_energy!BX76","v":0},{"$f":"changes_in_energy!BY76","v":0},{"$f":"changes_in_energy!BZ76","v":0},{"$f":"changes_in_energy!CA76","v":0},{"$f":"changes_in_energy!CB76","v":0},{"$f":"changes_in_energy!CC76","v":0},{"$f":"changes_in_energy!CD76","v":0},{"$f":"changes_in_energy!CE76","v":0},{"$f":"changes_in_energy!CF76","v":0},{"$f":"changes_in_energy!CG76","v":0},{"$f":"changes_in_energy!CH76","v":0},{"$f":"changes_in_energy!CI76","v":0},{"$f":"changes_in_energy!CJ76","v":0},{"$f":"changes_in_energy!CK76","v":0},{"$f":"changes_in_energy!CL76","v":0},{"$f":"changes_in_energy!CM76","v":0},{"$f":"changes_in_energy!CN76","v":0},{"$f":"changes_in_energy!CO76","v":0},{"$f":"changes_in_energy!CP76","v":0},{"$f":"changes_in_energy!CQ76","v":0},{"$f":"changes_in_energy!CR76","v":0},{"$f":"changes_in_energy!CS76","v":0},{"$f":"changes_in_energy!CT76","v":0},{"$f":"changes_in_energy!CU76","v":0},{"$f":"changes_in_energy!CV76","v":0},{"$f":"changes_in_energy!CW76","v":0},{"$f":"changes_in_energy!CX76","v":0},{"$f":"changes_in_energy!CY76","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M133*M135)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY133*BY135)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY133*CY135)/100","v":0}]
[]
["Change in energy use: industrial","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M71","v":0},{"$f":"changes_in_energy!N71","v":0},{"$f":"changes_in_energy!O71","v":0},{"$f":"changes_in_energy!P71","v":0},{"$f":"changes_in_energy!Q71","v":0},{"$f":"changes_in_energy!R71","v":0},{"$f":"changes_in_energy!S71","v":0},{"$f":"changes_in_energy!T71","v":0},{"$f":"changes_in_energy!U71","v":0},{"$f":"changes_in_energy!V71","v":0},{"$f":"changes_in_energy!W71","v":0},{"$f":"changes_in_energy!X71","v":0},{"$f":"changes_in_energy!Y71","v":0},{"$f":"changes_in_energy!Z71","v":0},{"$f":"changes_in_energy!AA71","v":0},{"$f":"changes_in_energy!AB71","v":0},{"$f":"changes_in_energy!AC71","v":0},{"$f":"changes_in_energy!AD71","v":0},{"$f":"changes_in_energy!AE71","v":0},{"$f":"changes_in_energy!AF71","v":0},{"$f":"changes_in_energy!AG71","v":0},{"$f":"changes_in_energy!AH71","v":0},{"$f":"changes_in_energy!AI71","v":0},{"$f":"changes_in_energy!AJ71","v":0},{"$f":"changes_in_energy!AK71","v":0},{"$f":"changes_in_energy!AL71","v":0},{"$f":"changes_in_energy!AM71","v":0},{"$f":"changes_in_energy!AN71","v":0},{"$f":"changes_in_energy!AO71","v":0},{"$f":"changes_in_energy!AP71","v":0},{"$f":"changes_in_energy!AQ71","v":0},{"$f":"changes_in_energy!AR71","v":0},{"$f":"changes_in_energy!AS71","v":0},{"$f":"changes_in_energy!AT71","v":0},{"$f":"changes_in_energy!AU71","v":0},{"$f":"changes_in_energy!AV71","v":0},{"$f":"changes_in_energy!AW71","v":0},{"$f":"changes_in_energy!AX71","v":0},{"$f":"changes_in_energy!AY71","v":0},{"$f":"changes_in_energy!AZ71","v":0},{"$f":"changes_in_energy!BA71","v":0},{"$f":"changes_in_energy!BB71","v":0},{"$f":"changes_in_energy!BC71","v":0},{"$f":"changes_in_energy!BD71","v":0},{"$f":"changes_in_energy!BE71","v":0},{"$f":"changes_in_energy!BF71","v":0},{"$f":"changes_in_energy!BG71","v":0},{"$f":"changes_in_energy!BH71","v":0},{"$f":"changes_in_energy!BI71","v":0},{"$f":"changes_in_energy!BJ71","v":0},{"$f":"changes_in_energy!BK71","v":0},{"$f":"changes_in_energy!BL71","v":0},{"$f":"changes_in_energy!BM71","v":0},{"$f":"changes_in_energy!BN71","v":0},{"$f":"changes_in_energy!BO71","v":0},{"$f":"changes_in_energy!BP71","v":0},{"$f":"changes_in_energy!BQ71","v":0},{"$f":"changes_in_energy!BR71","v":0},{"$f":"changes_in_energy!BS71","v":0},{"$f":"changes_in_energy!BT71","v":0},{"$f":"changes_in_energy!BU71","v":0},{"$f":"changes_in_energy!BV71","v":0},{"$f":"changes_in_energy!BW71","v":0},{"$f":"changes_in_energy!BX71","v":0},{"$f":"changes_in_energy!BY71","v":0},{"$f":"changes_in_energy!BZ71","v":0},{"$f":"changes_in_energy!CA71","v":0},{"$f":"changes_in_energy!CB71","v":0},{"$f":"changes_in_energy!CC71","v":0},{"$f":"changes_in_energy!CD71","v":0},{"$f":"changes_in_energy!CE71","v":0},{"$f":"changes_in_energy!CF71","v":0},{"$f":"changes_in_energy!CG71","v":0},{"$f":"changes_in_energy!CH71","v":0},{"$f":"changes_in_energy!CI71","v":0},{"$f":"changes_in_energy!CJ71","v":0},{"$f":"changes_in_energy!CK71","v":0},{"$f":"changes_in_energy!CL71","v":0},{"$f":"changes_in_energy!CM71","v":0},{"$f":"changes_in_energy!CN71","v":0},{"$f":"changes_in_energy!CO71","v":0},{"$f":"changes_in_energy!CP71","v":0},{"$f":"changes_in_energy!CQ71","v":0},{"$f":"changes_in_energy!CR71","v":0},{"$f":"changes_in_energy!CS71","v":0},{"$f":"changes_in_energy!CT71","v":0},{"$f":"changes_in_energy!CU71","v":0},{"$f":"changes_in_energy!CV71","v":0},{"$f":"changes_in_energy!CW71","v":0},{"$f":"changes_in_energy!CX71","v":0},{"$f":"changes_in_energy!CY71","v":0}]
["Retail price: industrial","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M28,IF($O$1=\"Low\",energy_prices_low!M28,IF($O$1=\"High\",energy_prices_hi!M28)))","v":65.829159905725561},{"$f":"IF($O$1=\"Central\",energy_prices!N28,IF($O$1=\"Low\",energy_prices_low!N28,IF($O$1=\"High\",energy_prices_hi!N28)))","v":80.274826166775881},{"$f":"IF($O$1=\"Central\",energy_prices!O28,IF($O$1=\"Low\",energy_prices_low!O28,IF($O$1=\"High\",energy_prices_hi!O28)))","v":82.197910145029496},{"$f":"IF($O$1=\"Central\",energy_prices!P28,IF($O$1=\"Low\",energy_prices_low!P28,IF($O$1=\"High\",energy_prices_hi!P28)))","v":78.664982294440478},{"$f":"IF($O$1=\"Central\",energy_prices!Q28,IF($O$1=\"Low\",energy_prices_low!Q28,IF($O$1=\"High\",energy_prices_hi!Q28)))","v":70.461060793669589},{"$f":"IF($O$1=\"Central\",energy_prices!R28,IF($O$1=\"Low\",energy_prices_low!R28,IF($O$1=\"High\",energy_prices_hi!R28)))","v":52.007197131006997},{"$f":"IF($O$1=\"Central\",energy_prices!S28,IF($O$1=\"Low\",energy_prices_low!S28,IF($O$1=\"High\",energy_prices_hi!S28)))","v":47.885358008821349},{"$f":"IF($O$1=\"Central\",energy_prices!T28,IF($O$1=\"Low\",energy_prices_low!T28,IF($O$1=\"High\",energy_prices_hi!T28)))","v":55.553103529717092},{"$f":"IF($O$1=\"Central\",energy_prices!U28,IF($O$1=\"Low\",energy_prices_low!U28,IF($O$1=\"High\",energy_prices_hi!U28)))","v":63.337729680285953},{"$f":"IF($O$1=\"Central\",energy_prices!V28,IF($O$1=\"Low\",energy_prices_low!V28,IF($O$1=\"High\",energy_prices_hi!V28)))","v":59.2407450153867},{"$f":"IF($O$1=\"Central\",energy_prices!W28,IF($O$1=\"Low\",energy_prices_low!W28,IF($O$1=\"High\",energy_prices_hi!W28)))","v":45.826640621820651},{"$f":"IF($O$1=\"Central\",energy_prices!X28,IF($O$1=\"Low\",energy_prices_low!X28,IF($O$1=\"High\",energy_prices_hi!X28)))","v":50.724876063285272},{"$f":"IF($O$1=\"Central\",energy_prices!Y28,IF($O$1=\"Low\",energy_prices_low!Y28,IF($O$1=\"High\",energy_prices_hi!Y28)))","v":84.02868332084357},{"$f":"IF($O$1=\"Central\",energy_prices!Z28,IF($O$1=\"Low\",energy_prices_low!Z28,IF($O$1=\"High\",energy_prices_hi!Z28)))","v":67.821250106325408},{"$f":"IF($O$1=\"Central\",energy_prices!AA28,IF($O$1=\"Low\",energy_prices_low!AA28,IF($O$1=\"High\",energy_prices_hi!AA28)))","v":61.435548638995172},{"$f":"IF($O$1=\"Central\",energy_prices!AB28,IF($O$1=\"Low\",energy_prices_low!AB28,IF($O$1=\"High\",energy_prices_hi!AB28)))","v":57.561143199835527},{"$f":"IF($O$1=\"Central\",energy_prices!AC28,IF($O$1=\"Low\",energy_prices_low!AC28,IF($O$1=\"High\",energy_prices_hi!AC28)))","v":58.293958362971388},{"$f":"IF($O$1=\"Central\",energy_prices!AD28,IF($O$1=\"Low\",energy_prices_low!AD28,IF($O$1=\"High\",energy_prices_hi!AD28)))","v":57.233233058648977},{"$f":"IF($O$1=\"Central\",energy_prices!AE28,IF($O$1=\"Low\",energy_prices_low!AE28,IF($O$1=\"High\",energy_prices_hi!AE28)))","v":56.585298002960954},{"$f":"IF($O$1=\"Central\",energy_prices!AF28,IF($O$1=\"Low\",energy_prices_low!AF28,IF($O$1=\"High\",energy_prices_hi!AF28)))","v":56.034405622014546},{"$f":"IF($O$1=\"Central\",energy_prices!AG28,IF($O$1=\"Low\",energy_prices_low!AG28,IF($O$1=\"High\",energy_prices_hi!AG28)))","v":54.768460952204904},{"$f":"IF($O$1=\"Central\",energy_prices!AH28,IF($O$1=\"Low\",energy_prices_low!AH28,IF($O$1=\"High\",energy_prices_hi!AH28)))","v":54.738572596623825},{"$f":"IF($O$1=\"Central\",energy_prices!AI28,IF($O$1=\"Low\",energy_prices_low!AI28,IF($O$1=\"High\",energy_prices_hi!AI28)))","v":54.708771890179371},{"$f":"IF($O$1=\"Central\",energy_prices!AJ28,IF($O$1=\"Low\",energy_prices_low!AJ28,IF($O$1=\"High\",energy_prices_hi!AJ28)))","v":54.67905857583591},{"$f":"IF($O$1=\"Central\",energy_prices!AK28,IF($O$1=\"Low\",energy_prices_low!AK28,IF($O$1=\"High\",energy_prices_hi!AK28)))","v":54.649432397311649},{"$f":"IF($O$1=\"Central\",energy_prices!AL28,IF($O$1=\"Low\",energy_prices_low!AL28,IF($O$1=\"High\",energy_prices_hi!AL28)))","v":54.619893099076286},{"$f":"IF($O$1=\"Central\",energy_prices!AM28,IF($O$1=\"Low\",energy_prices_low!AM28,IF($O$1=\"High\",energy_prices_hi!AM28)))","v":54.59044042634897},{"$f":"IF($O$1=\"Central\",energy_prices!AN28,IF($O$1=\"Low\",energy_prices_low!AN28,IF($O$1=\"High\",energy_prices_hi!AN28)))","v":54.561074125095928},{"$f":"IF($O$1=\"Central\",energy_prices!AO28,IF($O$1=\"Low\",energy_prices_low!AO28,IF($O$1=\"High\",energy_prices_hi!AO28)))","v":54.531793942028372},{"$f":"IF($O$1=\"Central\",energy_prices!AP28,IF($O$1=\"Low\",energy_prices_low!AP28,IF($O$1=\"High\",energy_prices_hi!AP28)))","v":54.502599624600307},{"$f":"IF($O$1=\"Central\",energy_prices!AQ28,IF($O$1=\"Low\",energy_prices_low!AQ28,IF($O$1=\"High\",energy_prices_hi!AQ28)))","v":54.473490921006345},{"$f":"IF($O$1=\"Central\",energy_prices!AR28,IF($O$1=\"Low\",energy_prices_low!AR28,IF($O$1=\"High\",energy_prices_hi!AR28)))","v":54.444467580179534},{"$f":"IF($O$1=\"Central\",energy_prices!AS28,IF($O$1=\"Low\",energy_prices_low!AS28,IF($O$1=\"High\",energy_prices_hi!AS28)))","v":54.415529351789154},{"$f":"IF($O$1=\"Central\",energy_prices!AT28,IF($O$1=\"Low\",energy_prices_low!AT28,IF($O$1=\"High\",energy_prices_hi!AT28)))","v":54.386675986238636},{"$f":"IF($O$1=\"Central\",energy_prices!AU28,IF($O$1=\"Low\",energy_prices_low!AU28,IF($O$1=\"High\",energy_prices_hi!AU28)))","v":54.357907234663323},{"$f":"IF($O$1=\"Central\",energy_prices!AV28,IF($O$1=\"Low\",energy_prices_low!AV28,IF($O$1=\"High\",energy_prices_hi!AV28)))","v":54.32922284892841},{"$f":"IF($O$1=\"Central\",energy_prices!AW28,IF($O$1=\"Low\",energy_prices_low!AW28,IF($O$1=\"High\",energy_prices_hi!AW28)))","v":54.300622581626769},{"$f":"IF($O$1=\"Central\",energy_prices!AX28,IF($O$1=\"Low\",energy_prices_low!AX28,IF($O$1=\"High\",energy_prices_hi!AX28)))","v":54.272106186076705},{"$f":"IF($O$1=\"Central\",energy_prices!AY28,IF($O$1=\"Low\",energy_prices_low!AY28,IF($O$1=\"High\",energy_prices_hi!AY28)))","v":54.243673416320071},{"$f":"IF($O$1=\"Central\",energy_prices!AZ28,IF($O$1=\"Low\",energy_prices_low!AZ28,IF($O$1=\"High\",energy_prices_hi!AZ28)))","v":54.215324027119898},{"$f":"IF($O$1=\"Central\",energy_prices!BA28,IF($O$1=\"Low\",energy_prices_low!BA28,IF($O$1=\"High\",energy_prices_hi!BA28)))","v":54.187057773958422},{"$f":"IF($O$1=\"Central\",energy_prices!BB28,IF($O$1=\"Low\",energy_prices_low!BB28,IF($O$1=\"High\",energy_prices_hi!BB28)))","v":54.158874413034958},{"$f":"IF($O$1=\"Central\",energy_prices!BC28,IF($O$1=\"Low\",energy_prices_low!BC28,IF($O$1=\"High\",energy_prices_hi!BC28)))","v":54.130773701263792},{"$f":"IF($O$1=\"Central\",energy_prices!BD28,IF($O$1=\"Low\",energy_prices_low!BD28,IF($O$1=\"High\",energy_prices_hi!BD28)))","v":54.102755396271988},{"$f":"IF($O$1=\"Central\",energy_prices!BE28,IF($O$1=\"Low\",energy_prices_low!BE28,IF($O$1=\"High\",energy_prices_hi!BE28)))","v":54.074819256397461},{"$f":"IF($O$1=\"Central\",energy_prices!BF28,IF($O$1=\"Low\",energy_prices_low!BF28,IF($O$1=\"High\",energy_prices_hi!BF28)))","v":54.046965040686786},{"$f":"IF($O$1=\"Central\",energy_prices!BG28,IF($O$1=\"Low\",energy_prices_low!BG28,IF($O$1=\"High\",energy_prices_hi!BG28)))","v":54.019192508893155},{"$f":"IF($O$1=\"Central\",energy_prices!BH28,IF($O$1=\"Low\",energy_prices_low!BH28,IF($O$1=\"High\",energy_prices_hi!BH28)))","v":53.991501421474297},{"$f":"IF($O$1=\"Central\",energy_prices!BI28,IF($O$1=\"Low\",energy_prices_low!BI28,IF($O$1=\"High\",energy_prices_hi!BI28)))","v":53.963891539590378},{"$f":"IF($O$1=\"Central\",energy_prices!BJ28,IF($O$1=\"Low\",energy_prices_low!BJ28,IF($O$1=\"High\",energy_prices_hi!BJ28)))","v":53.936362625102021},{"$f":"IF($O$1=\"Central\",energy_prices!BK28,IF($O$1=\"Low\",energy_prices_low!BK28,IF($O$1=\"High\",energy_prices_hi!BK28)))","v":53.908914440568175},{"$f":"IF($O$1=\"Central\",energy_prices!BL28,IF($O$1=\"Low\",energy_prices_low!BL28,IF($O$1=\"High\",energy_prices_hi!BL28)))","v":53.881546749244109},{"$f":"IF($O$1=\"Central\",energy_prices!BM28,IF($O$1=\"Low\",energy_prices_low!BM28,IF($O$1=\"High\",energy_prices_hi!BM28)))","v":53.854259315079346},{"$f":"IF($O$1=\"Central\",energy_prices!BN28,IF($O$1=\"Low\",energy_prices_low!BN28,IF($O$1=\"High\",energy_prices_hi!BN28)))","v":53.82705190271566},{"$f":"IF($O$1=\"Central\",energy_prices!BO28,IF($O$1=\"Low\",energy_prices_low!BO28,IF($O$1=\"High\",energy_prices_hi!BO28)))","v":53.79992427748499},{"$f":"IF($O$1=\"Central\",energy_prices!BP28,IF($O$1=\"Low\",energy_prices_low!BP28,IF($O$1=\"High\",energy_prices_hi!BP28)))","v":53.772876205407492},{"$f":"IF($O$1=\"Central\",energy_prices!BQ28,IF($O$1=\"Low\",energy_prices_low!BQ28,IF($O$1=\"High\",energy_prices_hi!BQ28)))","v":53.745907453189467},{"$f":"IF($O$1=\"Central\",energy_prices!BR28,IF($O$1=\"Low\",energy_prices_low!BR28,IF($O$1=\"High\",energy_prices_hi!BR28)))","v":53.719017788221343},{"$f":"IF($O$1=\"Central\",energy_prices!BS28,IF($O$1=\"Low\",energy_prices_low!BS28,IF($O$1=\"High\",energy_prices_hi!BS28)))","v":53.692206978575712},{"$f":"IF($O$1=\"Central\",energy_prices!BT28,IF($O$1=\"Low\",energy_prices_low!BT28,IF($O$1=\"High\",energy_prices_hi!BT28)))","v":53.665474793005288},{"$f":"IF($O$1=\"Central\",energy_prices!BU28,IF($O$1=\"Low\",energy_prices_low!BU28,IF($O$1=\"High\",energy_prices_hi!BU28)))","v":53.638821000940922},{"$f":"IF($O$1=\"Central\",energy_prices!BV28,IF($O$1=\"Low\",energy_prices_low!BV28,IF($O$1=\"High\",energy_prices_hi!BV28)))","v":53.612245372489667},{"$f":"IF($O$1=\"Central\",energy_prices!BW28,IF($O$1=\"Low\",energy_prices_low!BW28,IF($O$1=\"High\",energy_prices_hi!BW28)))","v":53.585747678432689},{"$f":"IF($O$1=\"Central\",energy_prices!BX28,IF($O$1=\"Low\",energy_prices_low!BX28,IF($O$1=\"High\",energy_prices_hi!BX28)))","v":53.559327690223391},{"$f":"IF($O$1=\"Central\",energy_prices!BY28,IF($O$1=\"Low\",energy_prices_low!BY28,IF($O$1=\"High\",energy_prices_hi!BY28)))","v":53.532985179985374},{"$f":"IF($O$1=\"Central\",energy_prices!BZ28,IF($O$1=\"Low\",energy_prices_low!BZ28,IF($O$1=\"High\",energy_prices_hi!BZ28)))","v":53.50671992051052},{"$f":"IF($O$1=\"Central\",energy_prices!CA28,IF($O$1=\"Low\",energy_prices_low!CA28,IF($O$1=\"High\",energy_prices_hi!CA28)))","v":53.480531685256999},{"$f":"IF($O$1=\"Central\",energy_prices!CB28,IF($O$1=\"Low\",energy_prices_low!CB28,IF($O$1=\"High\",energy_prices_hi!CB28)))","v":53.454420248347326},{"$f":"IF($O$1=\"Central\",energy_prices!CC28,IF($O$1=\"Low\",energy_prices_low!CC28,IF($O$1=\"High\",energy_prices_hi!CC28)))","v":53.428385384566425},{"$f":"IF($O$1=\"Central\",energy_prices!CD28,IF($O$1=\"Low\",energy_prices_low!CD28,IF($O$1=\"High\",energy_prices_hi!CD28)))","v":53.402426869359658},{"$f":"IF($O$1=\"Central\",energy_prices!CE28,IF($O$1=\"Low\",energy_prices_low!CE28,IF($O$1=\"High\",energy_prices_hi!CE28)))","v":53.37654447883093},{"$f":"IF($O$1=\"Central\",energy_prices!CF28,IF($O$1=\"Low\",energy_prices_low!CF28,IF($O$1=\"High\",energy_prices_hi!CF28)))","v":53.350737989740693},{"$f":"IF($O$1=\"Central\",energy_prices!CG28,IF($O$1=\"Low\",energy_prices_low!CG28,IF($O$1=\"High\",energy_prices_hi!CG28)))","v":53.325007179504091},{"$f":"IF($O$1=\"Central\",energy_prices!CH28,IF($O$1=\"Low\",energy_prices_low!CH28,IF($O$1=\"High\",energy_prices_hi!CH28)))","v":53.299351826189003},{"$f":"IF($O$1=\"Central\",energy_prices!CI28,IF($O$1=\"Low\",energy_prices_low!CI28,IF($O$1=\"High\",energy_prices_hi!CI28)))","v":53.27377170851414},{"$f":"IF($O$1=\"Central\",energy_prices!CJ28,IF($O$1=\"Low\",energy_prices_low!CJ28,IF($O$1=\"High\",energy_prices_hi!CJ28)))","v":53.248266605847121},{"$f":"IF($O$1=\"Central\",energy_prices!CK28,IF($O$1=\"Low\",energy_prices_low!CK28,IF($O$1=\"High\",energy_prices_hi!CK28)))","v":53.22283629820258},{"$f":"IF($O$1=\"Central\",energy_prices!CL28,IF($O$1=\"Low\",energy_prices_low!CL28,IF($O$1=\"High\",energy_prices_hi!CL28)))","v":53.19748056624028},{"$f":"IF($O$1=\"Central\",energy_prices!CM28,IF($O$1=\"Low\",energy_prices_low!CM28,IF($O$1=\"High\",energy_prices_hi!CM28)))","v":53.172199191263225},{"$f":"IF($O$1=\"Central\",energy_prices!CN28,IF($O$1=\"Low\",energy_prices_low!CN28,IF($O$1=\"High\",energy_prices_hi!CN28)))","v":53.146991955215711},{"$f":"IF($O$1=\"Central\",energy_prices!CO28,IF($O$1=\"Low\",energy_prices_low!CO28,IF($O$1=\"High\",energy_prices_hi!CO28)))","v":53.121858640681523},{"$f":"IF($O$1=\"Central\",energy_prices!CP28,IF($O$1=\"Low\",energy_prices_low!CP28,IF($O$1=\"High\",energy_prices_hi!CP28)))","v":53.096799030882046},{"$f":"IF($O$1=\"Central\",energy_prices!CQ28,IF($O$1=\"Low\",energy_prices_low!CQ28,IF($O$1=\"High\",energy_prices_hi!CQ28)))","v":53.071812909674364},{"$f":"IF($O$1=\"Central\",energy_prices!CR28,IF($O$1=\"Low\",energy_prices_low!CR28,IF($O$1=\"High\",energy_prices_hi!CR28)))","v":53.046900061549387},{"$f":"IF($O$1=\"Central\",energy_prices!CS28,IF($O$1=\"Low\",energy_prices_low!CS28,IF($O$1=\"High\",energy_prices_hi!CS28)))","v":53.02206027163006},{"$f":"IF($O$1=\"Central\",energy_prices!CT28,IF($O$1=\"Low\",energy_prices_low!CT28,IF($O$1=\"High\",energy_prices_hi!CT28)))","v":52.997293325669453},{"$f":"IF($O$1=\"Central\",energy_prices!CU28,IF($O$1=\"Low\",energy_prices_low!CU28,IF($O$1=\"High\",energy_prices_hi!CU28)))","v":52.972599010048889},{"$f":"IF($O$1=\"Central\",energy_prices!CV28,IF($O$1=\"Low\",energy_prices_low!CV28,IF($O$1=\"High\",energy_prices_hi!CV28)))","v":52.94797711177619},{"$f":"IF($O$1=\"Central\",energy_prices!CW28,IF($O$1=\"Low\",energy_prices_low!CW28,IF($O$1=\"High\",energy_prices_hi!CW28)))","v":52.923427418483783},{"$f":"IF($O$1=\"Central\",energy_prices!CX28,IF($O$1=\"Low\",energy_prices_low!CX28,IF($O$1=\"High\",energy_prices_hi!CX28)))","v":52.898949718426813},{"$f":"IF($O$1=\"Central\",energy_prices!CY28,IF($O$1=\"Low\",energy_prices_low!CY28,IF($O$1=\"High\",energy_prices_hi!CY28)))","v":52.874543800481462}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M74","v":0},{"$f":"changes_in_energy!N74","v":0},{"$f":"changes_in_energy!O74","v":0},{"$f":"changes_in_energy!P74","v":0},{"$f":"changes_in_energy!Q74","v":0},{"$f":"changes_in_energy!R74","v":0},{"$f":"changes_in_energy!S74","v":0},{"$f":"changes_in_energy!T74","v":0},{"$f":"changes_in_energy!U74","v":0},{"$f":"changes_in_energy!V74","v":0},{"$f":"changes_in_energy!W74","v":0},{"$f":"changes_in_energy!X74","v":0},{"$f":"changes_in_energy!Y74","v":0},{"$f":"changes_in_energy!Z74","v":0},{"$f":"changes_in_energy!AA74","v":0},{"$f":"changes_in_energy!AB74","v":0},{"$f":"changes_in_energy!AC74","v":0},{"$f":"changes_in_energy!AD74","v":0},{"$f":"changes_in_energy!AE74","v":0},{"$f":"changes_in_energy!AF74","v":0},{"$f":"changes_in_energy!AG74","v":0},{"$f":"changes_in_energy!AH74","v":0},{"$f":"changes_in_energy!AI74","v":0},{"$f":"changes_in_energy!AJ74","v":0},{"$f":"changes_in_energy!AK74","v":0},{"$f":"changes_in_energy!AL74","v":0},{"$f":"changes_in_energy!AM74","v":0},{"$f":"changes_in_energy!AN74","v":0},{"$f":"changes_in_energy!AO74","v":0},{"$f":"changes_in_energy!AP74","v":0},{"$f":"changes_in_energy!AQ74","v":0},{"$f":"changes_in_energy!AR74","v":0},{"$f":"changes_in_energy!AS74","v":0},{"$f":"changes_in_energy!AT74","v":0},{"$f":"changes_in_energy!AU74","v":0},{"$f":"changes_in_energy!AV74","v":0},{"$f":"changes_in_energy!AW74","v":0},{"$f":"changes_in_energy!AX74","v":0},{"$f":"changes_in_energy!AY74","v":0},{"$f":"changes_in_energy!AZ74","v":0},{"$f":"changes_in_energy!BA74","v":0},{"$f":"changes_in_energy!BB74","v":0},{"$f":"changes_in_energy!BC74","v":0},{"$f":"changes_in_energy!BD74","v":0},{"$f":"changes_in_energy!BE74","v":0},{"$f":"changes_in_energy!BF74","v":0},{"$f":"changes_in_energy!BG74","v":0},{"$f":"changes_in_energy!BH74","v":0},{"$f":"changes_in_energy!BI74","v":0},{"$f":"changes_in_energy!BJ74","v":0},{"$f":"changes_in_energy!BK74","v":0},{"$f":"changes_in_energy!BL74","v":0},{"$f":"changes_in_energy!BM74","v":0},{"$f":"changes_in_energy!BN74","v":0},{"$f":"changes_in_energy!BO74","v":0},{"$f":"changes_in_energy!BP74","v":0},{"$f":"changes_in_energy!BQ74","v":0},{"$f":"changes_in_energy!BR74","v":0},{"$f":"changes_in_energy!BS74","v":0},{"$f":"changes_in_energy!BT74","v":0},{"$f":"changes_in_energy!BU74","v":0},{"$f":"changes_in_energy!BV74","v":0},{"$f":"changes_in_energy!BW74","v":0},{"$f":"changes_in_energy!BX74","v":0},{"$f":"changes_in_energy!BY74","v":0},{"$f":"changes_in_energy!BZ74","v":0},{"$f":"changes_in_energy!CA74","v":0},{"$f":"changes_in_energy!CB74","v":0},{"$f":"changes_in_energy!CC74","v":0},{"$f":"changes_in_energy!CD74","v":0},{"$f":"changes_in_energy!CE74","v":0},{"$f":"changes_in_energy!CF74","v":0},{"$f":"changes_in_energy!CG74","v":0},{"$f":"changes_in_energy!CH74","v":0},{"$f":"changes_in_energy!CI74","v":0},{"$f":"changes_in_energy!CJ74","v":0},{"$f":"changes_in_energy!CK74","v":0},{"$f":"changes_in_energy!CL74","v":0},{"$f":"changes_in_energy!CM74","v":0},{"$f":"changes_in_energy!CN74","v":0},{"$f":"changes_in_energy!CO74","v":0},{"$f":"changes_in_energy!CP74","v":0},{"$f":"changes_in_energy!CQ74","v":0},{"$f":"changes_in_energy!CR74","v":0},{"$f":"changes_in_energy!CS74","v":0},{"$f":"changes_in_energy!CT74","v":0},{"$f":"changes_in_energy!CU74","v":0},{"$f":"changes_in_energy!CV74","v":0},{"$f":"changes_in_energy!CW74","v":0},{"$f":"changes_in_energy!CX74","v":0},{"$f":"changes_in_energy!CY74","v":0}]
["Primary rebound effect: industrial","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M77","v":0},{"$f":"changes_in_energy!N77","v":0},{"$f":"changes_in_energy!O77","v":0},{"$f":"changes_in_energy!P77","v":0},{"$f":"changes_in_energy!Q77","v":0},{"$f":"changes_in_energy!R77","v":0},{"$f":"changes_in_energy!S77","v":0},{"$f":"changes_in_energy!T77","v":0},{"$f":"changes_in_energy!U77","v":0},{"$f":"changes_in_energy!V77","v":0},{"$f":"changes_in_energy!W77","v":0},{"$f":"changes_in_energy!X77","v":0},{"$f":"changes_in_energy!Y77","v":0},{"$f":"changes_in_energy!Z77","v":0},{"$f":"changes_in_energy!AA77","v":0},{"$f":"changes_in_energy!AB77","v":0},{"$f":"changes_in_energy!AC77","v":0},{"$f":"changes_in_energy!AD77","v":0},{"$f":"changes_in_energy!AE77","v":0},{"$f":"changes_in_energy!AF77","v":0},{"$f":"changes_in_energy!AG77","v":0},{"$f":"changes_in_energy!AH77","v":0},{"$f":"changes_in_energy!AI77","v":0},{"$f":"changes_in_energy!AJ77","v":0},{"$f":"changes_in_energy!AK77","v":0},{"$f":"changes_in_energy!AL77","v":0},{"$f":"changes_in_energy!AM77","v":0},{"$f":"changes_in_energy!AN77","v":0},{"$f":"changes_in_energy!AO77","v":0},{"$f":"changes_in_energy!AP77","v":0},{"$f":"changes_in_energy!AQ77","v":0},{"$f":"changes_in_energy!AR77","v":0},{"$f":"changes_in_energy!AS77","v":0},{"$f":"changes_in_energy!AT77","v":0},{"$f":"changes_in_energy!AU77","v":0},{"$f":"changes_in_energy!AV77","v":0},{"$f":"changes_in_energy!AW77","v":0},{"$f":"changes_in_energy!AX77","v":0},{"$f":"changes_in_energy!AY77","v":0},{"$f":"changes_in_energy!AZ77","v":0},{"$f":"changes_in_energy!BA77","v":0},{"$f":"changes_in_energy!BB77","v":0},{"$f":"changes_in_energy!BC77","v":0},{"$f":"changes_in_energy!BD77","v":0},{"$f":"changes_in_energy!BE77","v":0},{"$f":"changes_in_energy!BF77","v":0},{"$f":"changes_in_energy!BG77","v":0},{"$f":"changes_in_energy!BH77","v":0},{"$f":"changes_in_energy!BI77","v":0},{"$f":"changes_in_energy!BJ77","v":0},{"$f":"changes_in_energy!BK77","v":0},{"$f":"changes_in_energy!BL77","v":0},{"$f":"changes_in_energy!BM77","v":0},{"$f":"changes_in_energy!BN77","v":0},{"$f":"changes_in_energy!BO77","v":0},{"$f":"changes_in_energy!BP77","v":0},{"$f":"changes_in_energy!BQ77","v":0},{"$f":"changes_in_energy!BR77","v":0},{"$f":"changes_in_energy!BS77","v":0},{"$f":"changes_in_energy!BT77","v":0},{"$f":"changes_in_energy!BU77","v":0},{"$f":"changes_in_energy!BV77","v":0},{"$f":"changes_in_energy!BW77","v":0},{"$f":"changes_in_energy!BX77","v":0},{"$f":"changes_in_energy!BY77","v":0},{"$f":"changes_in_energy!BZ77","v":0},{"$f":"changes_in_energy!CA77","v":0},{"$f":"changes_in_energy!CB77","v":0},{"$f":"changes_in_energy!CC77","v":0},{"$f":"changes_in_energy!CD77","v":0},{"$f":"changes_in_energy!CE77","v":0},{"$f":"changes_in_energy!CF77","v":0},{"$f":"changes_in_energy!CG77","v":0},{"$f":"changes_in_energy!CH77","v":0},{"$f":"changes_in_energy!CI77","v":0},{"$f":"changes_in_energy!CJ77","v":0},{"$f":"changes_in_energy!CK77","v":0},{"$f":"changes_in_energy!CL77","v":0},{"$f":"changes_in_energy!CM77","v":0},{"$f":"changes_in_energy!CN77","v":0},{"$f":"changes_in_energy!CO77","v":0},{"$f":"changes_in_energy!CP77","v":0},{"$f":"changes_in_energy!CQ77","v":0},{"$f":"changes_in_energy!CR77","v":0},{"$f":"changes_in_energy!CS77","v":0},{"$f":"changes_in_energy!CT77","v":0},{"$f":"changes_in_energy!CU77","v":0},{"$f":"changes_in_energy!CV77","v":0},{"$f":"changes_in_energy!CW77","v":0},{"$f":"changes_in_energy!CX77","v":0},{"$f":"changes_in_energy!CY77","v":0}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M139*M141)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY139*BY141)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY139*CY141)/100","v":0}]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M126+M132+M138=0,0,M130+M136+M142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA126+BA132+BA138=0,0,BA130+BA136+BA142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M144*discount_factors!L7","v":0},{"$f":"N144*discount_factors!M7","v":0},{"$f":"O144*discount_factors!N7","v":0},{"$f":"P144*discount_factors!O7","v":0},{"$f":"Q144*discount_factors!P7","v":0},{"$f":"R144*discount_factors!Q7","v":0},{"$f":"S144*discount_factors!R7","v":0},{"$f":"T144*discount_factors!S7","v":0},{"$f":"U144*discount_factors!T7","v":0},{"$f":"V144*discount_factors!U7","v":0},{"$f":"W144*discount_factors!V7","v":0},{"$f":"X144*discount_factors!W7","v":0},{"$f":"Y144*discount_factors!X7","v":0},{"$f":"Z144*discount_factors!Y7","v":0},{"$f":"AA144*discount_factors!Z7","v":0},{"$f":"AB144*discount_factors!AA7","v":0},{"$f":"AC144*discount_factors!AB7","v":0},{"$f":"AD144*discount_factors!AC7","v":0},{"$f":"AE144*discount_factors!AD7","v":0},{"$f":"AF144*discount_factors!AE7","v":0},{"$f":"AG144*discount_factors!AF7","v":0},{"$f":"AH144*discount_factors!AG7","v":0},{"$f":"AI144*discount_factors!AH7","v":0},{"$f":"AJ144*discount_factors!AI7","v":0},{"$f":"AK144*discount_factors!AJ7","v":0},{"$f":"AL144*discount_factors!AK7","v":0},{"$f":"AM144*discount_factors!AL7","v":0},{"$f":"AN144*discount_factors!AM7","v":0},{"$f":"AO144*discount_factors!AN7","v":0},{"$f":"AP144*discount_factors!AO7","v":0},{"$f":"AQ144*discount_factors!AP7","v":0},{"$f":"AR144*discount_factors!AQ7","v":0},{"$f":"AS144*discount_factors!AR7","v":0},{"$f":"AT144*discount_factors!AS7","v":0},{"$f":"AU144*discount_factors!AT7","v":0},{"$f":"AV144*discount_factors!AU7","v":0},{"$f":"AW144*discount_factors!AV7","v":0},{"$f":"AX144*discount_factors!AW7","v":0},{"$f":"AY144*discount_factors!AX7","v":0},{"$f":"AZ144*discount_factors!AY7","v":0},{"$f":"BA144*discount_factors!AZ7","v":0},{"$f":"BB144*discount_factors!BA7","v":0},{"$f":"BC144*discount_factors!BB7","v":0},{"$f":"BD144*discount_factors!BC7","v":0},{"$f":"BE144*discount_factors!BD7","v":0},{"$f":"BF144*discount_factors!BE7","v":0},{"$f":"BG144*discount_factors!BF7","v":0},{"$f":"BH144*discount_factors!BG7","v":0},{"$f":"BI144*discount_factors!BH7","v":0},{"$f":"BJ144*discount_factors!BI7","v":0},{"$f":"BK144*discount_factors!BJ7","v":0},{"$f":"BL144*discount_factors!BK7","v":0},{"$f":"BM144*discount_factors!BL7","v":0},{"$f":"BN144*discount_factors!BM7","v":0},{"$f":"BO144*discount_factors!BN7","v":0},{"$f":"BP144*discount_factors!BO7","v":0},{"$f":"BQ144*discount_factors!BP7","v":0},{"$f":"BR144*discount_factors!BQ7","v":0},{"$f":"BS144*discount_factors!BR7","v":0},{"$f":"BT144*discount_factors!BS7","v":0},{"$f":"BU144*discount_factors!BT7","v":0},{"$f":"BV144*discount_factors!BU7","v":0},{"$f":"BW144*discount_factors!BV7","v":0},{"$f":"BX144*discount_factors!BW7","v":0},{"$f":"BY144*discount_factors!BX7","v":0},{"$f":"BZ144*discount_factors!BY7","v":0},{"$f":"CA144*discount_factors!BZ7","v":0},{"$f":"CB144*discount_factors!CA7","v":0},{"$f":"CC144*discount_factors!CB7","v":0},{"$f":"CD144*discount_factors!CC7","v":0},{"$f":"CE144*discount_factors!CD7","v":0},{"$f":"CF144*discount_factors!CE7","v":0},{"$f":"CG144*discount_factors!CF7","v":0},{"$f":"CH144*discount_factors!CG7","v":0},{"$f":"CI144*discount_factors!CH7","v":0},{"$f":"CJ144*discount_factors!CI7","v":0},{"$f":"CK144*discount_factors!CJ7","v":0},{"$f":"CL144*discount_factors!CK7","v":0},{"$f":"CM144*discount_factors!CL7","v":0},{"$f":"CN144*discount_factors!CM7","v":0},{"$f":"CO144*discount_factors!CN7","v":0},{"$f":"CP144*discount_factors!CO7","v":0},{"$f":"CQ144*discount_factors!CP7","v":0},{"$f":"CR144*discount_factors!CQ7","v":0},{"$f":"CS144*discount_factors!CR7","v":0},{"$f":"CT144*discount_factors!CS7","v":0},{"$f":"CU144*discount_factors!CT7","v":0},{"$f":"CV144*discount_factors!CU7","v":0},{"$f":"CW144*discount_factors!CV7","v":0},{"$f":"CX144*discount_factors!CW7","v":0},{"$f":"CY144*discount_factors!CX7","v":0}]
[]
[]
["ROAD TRANSPORT",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Change in energy use: petrol","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M80","v":0},{"$f":"changes_in_energy!N80","v":0},{"$f":"changes_in_energy!O80","v":0},{"$f":"changes_in_energy!P80","v":0},{"$f":"changes_in_energy!Q80","v":0},{"$f":"changes_in_energy!R80","v":0},{"$f":"changes_in_energy!S80","v":0},{"$f":"changes_in_energy!T80","v":0},{"$f":"changes_in_energy!U80","v":0},{"$f":"changes_in_energy!V80","v":0},{"$f":"changes_in_energy!W80","v":0},{"$f":"changes_in_energy!X80","v":0},{"$f":"changes_in_energy!Y80","v":0},{"$f":"changes_in_energy!Z80","v":0},{"$f":"changes_in_energy!AA80","v":0},{"$f":"changes_in_energy!AB80","v":0},{"$f":"changes_in_energy!AC80","v":0},{"$f":"changes_in_energy!AD80","v":0},{"$f":"changes_in_energy!AE80","v":0},{"$f":"changes_in_energy!AF80","v":0},{"$f":"changes_in_energy!AG80","v":0},{"$f":"changes_in_energy!AH80","v":0},{"$f":"changes_in_energy!AI80","v":0},{"$f":"changes_in_energy!AJ80","v":0},{"$f":"changes_in_energy!AK80","v":0},{"$f":"changes_in_energy!AL80","v":0},{"$f":"changes_in_energy!AM80","v":0},{"$f":"changes_in_energy!AN80","v":0},{"$f":"changes_in_energy!AO80","v":0},{"$f":"changes_in_energy!AP80","v":0},{"$f":"changes_in_energy!AQ80","v":0},{"$f":"changes_in_energy!AR80","v":0},{"$f":"changes_in_energy!AS80","v":0},{"$f":"changes_in_energy!AT80","v":0},{"$f":"changes_in_energy!AU80","v":0},{"$f":"changes_in_energy!AV80","v":0},{"$f":"changes_in_energy!AW80","v":0},{"$f":"changes_in_energy!AX80","v":0},{"$f":"changes_in_energy!AY80","v":0},{"$f":"changes_in_energy!AZ80","v":0},{"$f":"changes_in_energy!BA80","v":0},{"$f":"changes_in_energy!BB80","v":0},{"$f":"changes_in_energy!BC80","v":0},{"$f":"changes_in_energy!BD80","v":0},{"$f":"changes_in_energy!BE80","v":0},{"$f":"changes_in_energy!BF80","v":0},{"$f":"changes_in_energy!BG80","v":0},{"$f":"changes_in_energy!BH80","v":0},{"$f":"changes_in_energy!BI80","v":0},{"$f":"changes_in_energy!BJ80","v":0},{"$f":"changes_in_energy!BK80","v":0},{"$f":"changes_in_energy!BL80","v":0},{"$f":"changes_in_energy!BM80","v":0},{"$f":"changes_in_energy!BN80","v":0},{"$f":"changes_in_energy!BO80","v":0},{"$f":"changes_in_energy!BP80","v":0},{"$f":"changes_in_energy!BQ80","v":0},{"$f":"changes_in_energy!BR80","v":0},{"$f":"changes_in_energy!BS80","v":0},{"$f":"changes_in_energy!BT80","v":0},{"$f":"changes_in_energy!BU80","v":0},{"$f":"changes_in_energy!BV80","v":0},{"$f":"changes_in_energy!BW80","v":0},{"$f":"changes_in_energy!BX80","v":0},{"$f":"changes_in_energy!BY80","v":0},{"$f":"changes_in_energy!BZ80","v":0},{"$f":"changes_in_energy!CA80","v":0},{"$f":"changes_in_energy!CB80","v":0},{"$f":"changes_in_energy!CC80","v":0},{"$f":"changes_in_energy!CD80","v":0},{"$f":"changes_in_energy!CE80","v":0},{"$f":"changes_in_energy!CF80","v":0},{"$f":"changes_in_energy!CG80","v":0},{"$f":"changes_in_energy!CH80","v":0},{"$f":"changes_in_energy!CI80","v":0},{"$f":"changes_in_energy!CJ80","v":0},{"$f":"changes_in_energy!CK80","v":0},{"$f":"changes_in_energy!CL80","v":0},{"$f":"changes_in_energy!CM80","v":0},{"$f":"changes_in_energy!CN80","v":0},{"$f":"changes_in_energy!CO80","v":0},{"$f":"changes_in_energy!CP80","v":0},{"$f":"changes_in_energy!CQ80","v":0},{"$f":"changes_in_energy!CR80","v":0},{"$f":"changes_in_energy!CS80","v":0},{"$f":"changes_in_energy!CT80","v":0},{"$f":"changes_in_energy!CU80","v":0},{"$f":"changes_in_energy!CV80","v":0},{"$f":"changes_in_energy!CW80","v":0},{"$f":"changes_in_energy!CX80","v":0},{"$f":"changes_in_energy!CY80","v":0}]
["Retail price: petrol","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M33,IF($O$1=\"Low\",energy_prices_low!M33,IF($O$1=\"High\",energy_prices_hi!M33)))","v":152.4181054508461},{"$f":"IF($O$1=\"Central\",energy_prices!N33,IF($O$1=\"Low\",energy_prices_low!N33,IF($O$1=\"High\",energy_prices_hi!N33)))","v":169.92068340601779},{"$f":"IF($O$1=\"Central\",energy_prices!O33,IF($O$1=\"Low\",energy_prices_low!O33,IF($O$1=\"High\",energy_prices_hi!O33)))","v":170.04257513688165},{"$f":"IF($O$1=\"Central\",energy_prices!P33,IF($O$1=\"Low\",energy_prices_low!P33,IF($O$1=\"High\",energy_prices_hi!P33)))","v":165.09099438742257},{"$f":"IF($O$1=\"Central\",energy_prices!Q33,IF($O$1=\"Low\",energy_prices_low!Q33,IF($O$1=\"High\",energy_prices_hi!Q33)))","v":154.88482047724548},{"$f":"IF($O$1=\"Central\",energy_prices!R33,IF($O$1=\"Low\",energy_prices_low!R33,IF($O$1=\"High\",energy_prices_hi!R33)))","v":134.20039454420726},{"$f":"IF($O$1=\"Central\",energy_prices!S33,IF($O$1=\"Low\",energy_prices_low!S33,IF($O$1=\"High\",energy_prices_hi!S33)))","v":129.01097922133135},{"$f":"IF($O$1=\"Central\",energy_prices!T33,IF($O$1=\"Low\",energy_prices_low!T33,IF($O$1=\"High\",energy_prices_hi!T33)))","v":136.89536905839893},{"$f":"IF($O$1=\"Central\",energy_prices!U33,IF($O$1=\"Low\",energy_prices_low!U33,IF($O$1=\"High\",energy_prices_hi!U33)))","v":143.37040628298243},{"$f":"IF($O$1=\"Central\",energy_prices!V33,IF($O$1=\"Low\",energy_prices_low!V33,IF($O$1=\"High\",energy_prices_hi!V33)))","v":140.07221615474182},{"$f":"IF($O$1=\"Central\",energy_prices!W33,IF($O$1=\"Low\",energy_prices_low!W33,IF($O$1=\"High\",energy_prices_hi!W33)))","v":120.83791609479141},{"$f":"IF($O$1=\"Central\",energy_prices!X33,IF($O$1=\"Low\",energy_prices_low!X33,IF($O$1=\"High\",energy_prices_hi!X33)))","v":138.99062902916918},{"$f":"IF($O$1=\"Central\",energy_prices!Y33,IF($O$1=\"Low\",energy_prices_low!Y33,IF($O$1=\"High\",energy_prices_hi!Y33)))","v":165.27102722762305},{"$f":"IF($O$1=\"Central\",energy_prices!Z33,IF($O$1=\"Low\",energy_prices_low!Z33,IF($O$1=\"High\",energy_prices_hi!Z33)))","v":148.00137503232207},{"$f":"IF($O$1=\"Central\",energy_prices!AA33,IF($O$1=\"Low\",energy_prices_low!AA33,IF($O$1=\"High\",energy_prices_hi!AA33)))","v":144.58435619276779},{"$f":"IF($O$1=\"Central\",energy_prices!AB33,IF($O$1=\"Low\",energy_prices_low!AB33,IF($O$1=\"High\",energy_prices_hi!AB33)))","v":141.08815485837818},{"$f":"IF($O$1=\"Central\",energy_prices!AC33,IF($O$1=\"Low\",energy_prices_low!AC33,IF($O$1=\"High\",energy_prices_hi!AC33)))","v":142.48530525066147},{"$f":"IF($O$1=\"Central\",energy_prices!AD33,IF($O$1=\"Low\",energy_prices_low!AD33,IF($O$1=\"High\",energy_prices_hi!AD33)))","v":141.82114666348073},{"$f":"IF($O$1=\"Central\",energy_prices!AE33,IF($O$1=\"Low\",energy_prices_low!AE33,IF($O$1=\"High\",energy_prices_hi!AE33)))","v":141.52739163845749},{"$f":"IF($O$1=\"Central\",energy_prices!AF33,IF($O$1=\"Low\",energy_prices_low!AF33,IF($O$1=\"High\",energy_prices_hi!AF33)))","v":141.29852323645994},{"$f":"IF($O$1=\"Central\",energy_prices!AG33,IF($O$1=\"Low\",energy_prices_low!AG33,IF($O$1=\"High\",energy_prices_hi!AG33)))","v":139.71940332867953},{"$f":"IF($O$1=\"Central\",energy_prices!AH33,IF($O$1=\"Low\",energy_prices_low!AH33,IF($O$1=\"High\",energy_prices_hi!AH33)))","v":139.51523473859035},{"$f":"IF($O$1=\"Central\",energy_prices!AI33,IF($O$1=\"Low\",energy_prices_low!AI33,IF($O$1=\"High\",energy_prices_hi!AI33)))","v":139.31166488336947},{"$f":"IF($O$1=\"Central\",energy_prices!AJ33,IF($O$1=\"Low\",energy_prices_low!AJ33,IF($O$1=\"High\",energy_prices_hi!AJ33)))","v":139.1086920071962},{"$f":"IF($O$1=\"Central\",energy_prices!AK33,IF($O$1=\"Low\",energy_prices_low!AK33,IF($O$1=\"High\",energy_prices_hi!AK33)))","v":138.90631435939881},{"$f":"IF($O$1=\"Central\",energy_prices!AL33,IF($O$1=\"Low\",energy_prices_low!AL33,IF($O$1=\"High\",energy_prices_hi!AL33)))","v":138.70453019443949},{"$f":"IF($O$1=\"Central\",energy_prices!AM33,IF($O$1=\"Low\",energy_prices_low!AM33,IF($O$1=\"High\",energy_prices_hi!AM33)))","v":138.50333777189942},{"$f":"IF($O$1=\"Central\",energy_prices!AN33,IF($O$1=\"Low\",energy_prices_low!AN33,IF($O$1=\"High\",energy_prices_hi!AN33)))","v":138.30273535646356},{"$f":"IF($O$1=\"Central\",energy_prices!AO33,IF($O$1=\"Low\",energy_prices_low!AO33,IF($O$1=\"High\",energy_prices_hi!AO33)))","v":138.10272121790587},{"$f":"IF($O$1=\"Central\",energy_prices!AP33,IF($O$1=\"Low\",energy_prices_low!AP33,IF($O$1=\"High\",energy_prices_hi!AP33)))","v":137.90329363107409},{"$f":"IF($O$1=\"Central\",energy_prices!AQ33,IF($O$1=\"Low\",energy_prices_low!AQ33,IF($O$1=\"High\",energy_prices_hi!AQ33)))","v":137.7044508758753},{"$f":"IF($O$1=\"Central\",energy_prices!AR33,IF($O$1=\"Low\",energy_prices_low!AR33,IF($O$1=\"High\",energy_prices_hi!AR33)))","v":137.50619123726065},{"$f":"IF($O$1=\"Central\",energy_prices!AS33,IF($O$1=\"Low\",energy_prices_low!AS33,IF($O$1=\"High\",energy_prices_hi!AS33)))","v":137.30851300521087},{"$f":"IF($O$1=\"Central\",energy_prices!AT33,IF($O$1=\"Low\",energy_prices_low!AT33,IF($O$1=\"High\",energy_prices_hi!AT33)))","v":137.11141447472127},{"$f":"IF($O$1=\"Central\",energy_prices!AU33,IF($O$1=\"Low\",energy_prices_low!AU33,IF($O$1=\"High\",energy_prices_hi!AU33)))","v":136.91489394578744},{"$f":"IF($O$1=\"Central\",energy_prices!AV33,IF($O$1=\"Low\",energy_prices_low!AV33,IF($O$1=\"High\",energy_prices_hi!AV33)))","v":136.71894972339007},{"$f":"IF($O$1=\"Central\",energy_prices!AW33,IF($O$1=\"Low\",energy_prices_low!AW33,IF($O$1=\"High\",energy_prices_hi!AW33)))","v":136.52358011748063},{"$f":"IF($O$1=\"Central\",energy_prices!AX33,IF($O$1=\"Low\",energy_prices_low!AX33,IF($O$1=\"High\",energy_prices_hi!AX33)))","v":136.32878344296682},{"$f":"IF($O$1=\"Central\",energy_prices!AY33,IF($O$1=\"Low\",energy_prices_low!AY33,IF($O$1=\"High\",energy_prices_hi!AY33)))","v":136.13455801969795},{"$f":"IF($O$1=\"Central\",energy_prices!AZ33,IF($O$1=\"Low\",energy_prices_low!AZ33,IF($O$1=\"High\",energy_prices_hi!AZ33)))","v":135.94090217245039},{"$f":"IF($O$1=\"Central\",energy_prices!BA33,IF($O$1=\"Low\",energy_prices_low!BA33,IF($O$1=\"High\",energy_prices_hi!BA33)))","v":135.74781423091324},{"$f":"IF($O$1=\"Central\",energy_prices!BB33,IF($O$1=\"Low\",energy_prices_low!BB33,IF($O$1=\"High\",energy_prices_hi!BB33)))","v":135.55529252967381},{"$f":"IF($O$1=\"Central\",energy_prices!BC33,IF($O$1=\"Low\",energy_prices_low!BC33,IF($O$1=\"High\",energy_prices_hi!BC33)))","v":135.36333540820348},{"$f":"IF($O$1=\"Central\",energy_prices!BD33,IF($O$1=\"Low\",energy_prices_low!BD33,IF($O$1=\"High\",energy_prices_hi!BD33)))","v":135.17194121084299},{"$f":"IF($O$1=\"Central\",energy_prices!BE33,IF($O$1=\"Low\",energy_prices_low!BE33,IF($O$1=\"High\",energy_prices_hi!BE33)))","v":134.98110828678855},{"$f":"IF($O$1=\"Central\",energy_prices!BF33,IF($O$1=\"Low\",energy_prices_low!BF33,IF($O$1=\"High\",energy_prices_hi!BF33)))","v":134.79083499007737},{"$f":"IF($O$1=\"Central\",energy_prices!BG33,IF($O$1=\"Low\",energy_prices_low!BG33,IF($O$1=\"High\",energy_prices_hi!BG33)))","v":134.60111967957354},{"$f":"IF($O$1=\"Central\",energy_prices!BH33,IF($O$1=\"Low\",energy_prices_low!BH33,IF($O$1=\"High\",energy_prices_hi!BH33)))","v":134.41196071895391},{"$f":"IF($O$1=\"Central\",energy_prices!BI33,IF($O$1=\"Low\",energy_prices_low!BI33,IF($O$1=\"High\",energy_prices_hi!BI33)))","v":134.22335647669385},{"$f":"IF($O$1=\"Central\",energy_prices!BJ33,IF($O$1=\"Low\",energy_prices_low!BJ33,IF($O$1=\"High\",energy_prices_hi!BJ33)))","v":134.03530532605336},{"$f":"IF($O$1=\"Central\",energy_prices!BK33,IF($O$1=\"Low\",energy_prices_low!BK33,IF($O$1=\"High\",energy_prices_hi!BK33)))","v":133.84780564506281},{"$f":"IF($O$1=\"Central\",energy_prices!BL33,IF($O$1=\"Low\",energy_prices_low!BL33,IF($O$1=\"High\",energy_prices_hi!BL33)))","v":133.66085581650921},{"$f":"IF($O$1=\"Central\",energy_prices!BM33,IF($O$1=\"Low\",energy_prices_low!BM33,IF($O$1=\"High\",energy_prices_hi!BM33)))","v":133.474454227922},{"$f":"IF($O$1=\"Central\",energy_prices!BN33,IF($O$1=\"Low\",energy_prices_low!BN33,IF($O$1=\"High\",energy_prices_hi!BN33)))","v":133.28859927155941},{"$f":"IF($O$1=\"Central\",energy_prices!BO33,IF($O$1=\"Low\",energy_prices_low!BO33,IF($O$1=\"High\",energy_prices_hi!BO33)))","v":133.1032893443944},{"$f":"IF($O$1=\"Central\",energy_prices!BP33,IF($O$1=\"Low\",energy_prices_low!BP33,IF($O$1=\"High\",energy_prices_hi!BP33)))","v":132.91852284810079},{"$f":"IF($O$1=\"Central\",energy_prices!BQ33,IF($O$1=\"Low\",energy_prices_low!BQ33,IF($O$1=\"High\",energy_prices_hi!BQ33)))","v":132.73429818903972},{"$f":"IF($O$1=\"Central\",energy_prices!BR33,IF($O$1=\"Low\",energy_prices_low!BR33,IF($O$1=\"High\",energy_prices_hi!BR33)))","v":132.55061377824569},{"$f":"IF($O$1=\"Central\",energy_prices!BS33,IF($O$1=\"Low\",energy_prices_low!BS33,IF($O$1=\"High\",energy_prices_hi!BS33)))","v":132.36746803141298},{"$f":"IF($O$1=\"Central\",energy_prices!BT33,IF($O$1=\"Low\",energy_prices_low!BT33,IF($O$1=\"High\",energy_prices_hi!BT33)))","v":132.18485936888175},{"$f":"IF($O$1=\"Central\",energy_prices!BU33,IF($O$1=\"Low\",energy_prices_low!BU33,IF($O$1=\"High\",energy_prices_hi!BU33)))","v":132.00278621562487},{"$f":"IF($O$1=\"Central\",energy_prices!BV33,IF($O$1=\"Low\",energy_prices_low!BV33,IF($O$1=\"High\",energy_prices_hi!BV33)))","v":131.82124700123379},{"$f":"IF($O$1=\"Central\",energy_prices!BW33,IF($O$1=\"Low\",energy_prices_low!BW33,IF($O$1=\"High\",energy_prices_hi!BW33)))","v":131.64024015990549},{"$f":"IF($O$1=\"Central\",energy_prices!BX33,IF($O$1=\"Low\",energy_prices_low!BX33,IF($O$1=\"High\",energy_prices_hi!BX33)))","v":131.4597641304286},{"$f":"IF($O$1=\"Central\",energy_prices!BY33,IF($O$1=\"Low\",energy_prices_low!BY33,IF($O$1=\"High\",energy_prices_hi!BY33)))","v":131.27981735617004},{"$f":"IF($O$1=\"Central\",energy_prices!BZ33,IF($O$1=\"Low\",energy_prices_low!BZ33,IF($O$1=\"High\",energy_prices_hi!BZ33)))","v":131.10039828506189},{"$f":"IF($O$1=\"Central\",energy_prices!CA33,IF($O$1=\"Low\",energy_prices_low!CA33,IF($O$1=\"High\",energy_prices_hi!CA33)))","v":130.92150536958744},{"$f":"IF($O$1=\"Central\",energy_prices!CB33,IF($O$1=\"Low\",energy_prices_low!CB33,IF($O$1=\"High\",energy_prices_hi!CB33)))","v":130.74313706676836},{"$f":"IF($O$1=\"Central\",energy_prices!CC33,IF($O$1=\"Low\",energy_prices_low!CC33,IF($O$1=\"High\",energy_prices_hi!CC33)))","v":130.56529183815107},{"$f":"IF($O$1=\"Central\",energy_prices!CD33,IF($O$1=\"Low\",energy_prices_low!CD33,IF($O$1=\"High\",energy_prices_hi!CD33)))","v":130.38796814979369},{"$f":"IF($O$1=\"Central\",energy_prices!CE33,IF($O$1=\"Low\",energy_prices_low!CE33,IF($O$1=\"High\",energy_prices_hi!CE33)))","v":130.21116447225259},{"$f":"IF($O$1=\"Central\",energy_prices!CF33,IF($O$1=\"Low\",energy_prices_low!CF33,IF($O$1=\"High\",energy_prices_hi!CF33)))","v":130.03487928056938},{"$f":"IF($O$1=\"Central\",energy_prices!CG33,IF($O$1=\"Low\",energy_prices_low!CG33,IF($O$1=\"High\",energy_prices_hi!CG33)))","v":129.85911105425768},{"$f":"IF($O$1=\"Central\",energy_prices!CH33,IF($O$1=\"Low\",energy_prices_low!CH33,IF($O$1=\"High\",energy_prices_hi!CH33)))","v":129.68385827728997},{"$f":"IF($O$1=\"Central\",energy_prices!CI33,IF($O$1=\"Low\",energy_prices_low!CI33,IF($O$1=\"High\",energy_prices_hi!CI33)))","v":129.50911943808467},{"$f":"IF($O$1=\"Central\",energy_prices!CJ33,IF($O$1=\"Low\",energy_prices_low!CJ33,IF($O$1=\"High\",energy_prices_hi!CJ33)))","v":129.33489302949286},{"$f":"IF($O$1=\"Central\",energy_prices!CK33,IF($O$1=\"Low\",energy_prices_low!CK33,IF($O$1=\"High\",energy_prices_hi!CK33)))","v":129.1611775487855},{"$f":"IF($O$1=\"Central\",energy_prices!CL33,IF($O$1=\"Low\",energy_prices_low!CL33,IF($O$1=\"High\",energy_prices_hi!CL33)))","v":128.98797149764027},{"$f":"IF($O$1=\"Central\",energy_prices!CM33,IF($O$1=\"Low\",energy_prices_low!CM33,IF($O$1=\"High\",energy_prices_hi!CM33)))","v":128.81527338212899},{"$f":"IF($O$1=\"Central\",energy_prices!CN33,IF($O$1=\"Low\",energy_prices_low!CN33,IF($O$1=\"High\",energy_prices_hi!CN33)))","v":128.6430817127042},{"$f":"IF($O$1=\"Central\",energy_prices!CO33,IF($O$1=\"Low\",energy_prices_low!CO33,IF($O$1=\"High\",energy_prices_hi!CO33)))","v":128.4713950041868},{"$f":"IF($O$1=\"Central\",energy_prices!CP33,IF($O$1=\"Low\",energy_prices_low!CP33,IF($O$1=\"High\",energy_prices_hi!CP33)))","v":128.30021177575307},{"$f":"IF($O$1=\"Central\",energy_prices!CQ33,IF($O$1=\"Low\",energy_prices_low!CQ33,IF($O$1=\"High\",energy_prices_hi!CQ33)))","v":128.12953055092174},{"$f":"IF($O$1=\"Central\",energy_prices!CR33,IF($O$1=\"Low\",energy_prices_low!CR33,IF($O$1=\"High\",energy_prices_hi!CR33)))","v":127.95934985754157},{"$f":"IF($O$1=\"Central\",energy_prices!CS33,IF($O$1=\"Low\",energy_prices_low!CS33,IF($O$1=\"High\",energy_prices_hi!CS33)))","v":127.78966822777835},{"$f":"IF($O$1=\"Central\",energy_prices!CT33,IF($O$1=\"Low\",energy_prices_low!CT33,IF($O$1=\"High\",energy_prices_hi!CT33)))","v":127.62048419810235},{"$f":"IF($O$1=\"Central\",energy_prices!CU33,IF($O$1=\"Low\",energy_prices_low!CU33,IF($O$1=\"High\",energy_prices_hi!CU33)))","v":127.45179630927591},{"$f":"IF($O$1=\"Central\",energy_prices!CV33,IF($O$1=\"Low\",energy_prices_low!CV33,IF($O$1=\"High\",energy_prices_hi!CV33)))","v":127.28360310634042},{"$f":"IF($O$1=\"Central\",energy_prices!CW33,IF($O$1=\"Low\",energy_prices_low!CW33,IF($O$1=\"High\",energy_prices_hi!CW33)))","v":127.11590313860417},{"$f":"IF($O$1=\"Central\",energy_prices!CX33,IF($O$1=\"Low\",energy_prices_low!CX33,IF($O$1=\"High\",energy_prices_hi!CX33)))","v":126.94869495962961},{"$f":"IF($O$1=\"Central\",energy_prices!CY33,IF($O$1=\"Low\",energy_prices_low!CY33,IF($O$1=\"High\",energy_prices_hi!CY33)))","v":126.78197712722096}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M82","v":0},{"$f":"changes_in_energy!N82","v":0},{"$f":"changes_in_energy!O82","v":0},{"$f":"changes_in_energy!P82","v":0},{"$f":"changes_in_energy!Q82","v":0},{"$f":"changes_in_energy!R82","v":0},{"$f":"changes_in_energy!S82","v":0},{"$f":"changes_in_energy!T82","v":0},{"$f":"changes_in_energy!U82","v":0},{"$f":"changes_in_energy!V82","v":0},{"$f":"changes_in_energy!W82","v":0},{"$f":"changes_in_energy!X82","v":0},{"$f":"changes_in_energy!Y82","v":0},{"$f":"changes_in_energy!Z82","v":0},{"$f":"changes_in_energy!AA82","v":0},{"$f":"changes_in_energy!AB82","v":0},{"$f":"changes_in_energy!AC82","v":0},{"$f":"changes_in_energy!AD82","v":0},{"$f":"changes_in_energy!AE82","v":0},{"$f":"changes_in_energy!AF82","v":0},{"$f":"changes_in_energy!AG82","v":0},{"$f":"changes_in_energy!AH82","v":0},{"$f":"changes_in_energy!AI82","v":0},{"$f":"changes_in_energy!AJ82","v":0},{"$f":"changes_in_energy!AK82","v":0},{"$f":"changes_in_energy!AL82","v":0},{"$f":"changes_in_energy!AM82","v":0},{"$f":"changes_in_energy!AN82","v":0},{"$f":"changes_in_energy!AO82","v":0},{"$f":"changes_in_energy!AP82","v":0},{"$f":"changes_in_energy!AQ82","v":0},{"$f":"changes_in_energy!AR82","v":0},{"$f":"changes_in_energy!AS82","v":0},{"$f":"changes_in_energy!AT82","v":0},{"$f":"changes_in_energy!AU82","v":0},{"$f":"changes_in_energy!AV82","v":0},{"$f":"changes_in_energy!AW82","v":0},{"$f":"changes_in_energy!AX82","v":0},{"$f":"changes_in_energy!AY82","v":0},{"$f":"changes_in_energy!AZ82","v":0},{"$f":"changes_in_energy!BA82","v":0},{"$f":"changes_in_energy!BB82","v":0},{"$f":"changes_in_energy!BC82","v":0},{"$f":"changes_in_energy!BD82","v":0},{"$f":"changes_in_energy!BE82","v":0},{"$f":"changes_in_energy!BF82","v":0},{"$f":"changes_in_energy!BG82","v":0},{"$f":"changes_in_energy!BH82","v":0},{"$f":"changes_in_energy!BI82","v":0},{"$f":"changes_in_energy!BJ82","v":0},{"$f":"changes_in_energy!BK82","v":0},{"$f":"changes_in_energy!BL82","v":0},{"$f":"changes_in_energy!BM82","v":0},{"$f":"changes_in_energy!BN82","v":0},{"$f":"changes_in_energy!BO82","v":0},{"$f":"changes_in_energy!BP82","v":0},{"$f":"changes_in_energy!BQ82","v":0},{"$f":"changes_in_energy!BR82","v":0},{"$f":"changes_in_energy!BS82","v":0},{"$f":"changes_in_energy!BT82","v":0},{"$f":"changes_in_energy!BU82","v":0},{"$f":"changes_in_energy!BV82","v":0},{"$f":"changes_in_energy!BW82","v":0},{"$f":"changes_in_energy!BX82","v":0},{"$f":"changes_in_energy!BY82","v":0},{"$f":"changes_in_energy!BZ82","v":0},{"$f":"changes_in_energy!CA82","v":0},{"$f":"changes_in_energy!CB82","v":0},{"$f":"changes_in_energy!CC82","v":0},{"$f":"changes_in_energy!CD82","v":0},{"$f":"changes_in_energy!CE82","v":0},{"$f":"changes_in_energy!CF82","v":0},{"$f":"changes_in_energy!CG82","v":0},{"$f":"changes_in_energy!CH82","v":0},{"$f":"changes_in_energy!CI82","v":0},{"$f":"changes_in_energy!CJ82","v":0},{"$f":"changes_in_energy!CK82","v":0},{"$f":"changes_in_energy!CL82","v":0},{"$f":"changes_in_energy!CM82","v":0},{"$f":"changes_in_energy!CN82","v":0},{"$f":"changes_in_energy!CO82","v":0},{"$f":"changes_in_energy!CP82","v":0},{"$f":"changes_in_energy!CQ82","v":0},{"$f":"changes_in_energy!CR82","v":0},{"$f":"changes_in_energy!CS82","v":0},{"$f":"changes_in_energy!CT82","v":0},{"$f":"changes_in_energy!CU82","v":0},{"$f":"changes_in_energy!CV82","v":0},{"$f":"changes_in_energy!CW82","v":0},{"$f":"changes_in_energy!CX82","v":0},{"$f":"changes_in_energy!CY82","v":0}]
["Primary rebound effect: petrol","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M84","v":0},{"$f":"changes_in_energy!N84","v":0},{"$f":"changes_in_energy!O84","v":0},{"$f":"changes_in_energy!P84","v":0},{"$f":"changes_in_energy!Q84","v":0},{"$f":"changes_in_energy!R84","v":0},{"$f":"changes_in_energy!S84","v":0},{"$f":"changes_in_energy!T84","v":0},{"$f":"changes_in_energy!U84","v":0},{"$f":"changes_in_energy!V84","v":0},{"$f":"changes_in_energy!W84","v":0},{"$f":"changes_in_energy!X84","v":0},{"$f":"changes_in_energy!Y84","v":0},{"$f":"changes_in_energy!Z84","v":0},{"$f":"changes_in_energy!AA84","v":0},{"$f":"changes_in_energy!AB84","v":0},{"$f":"changes_in_energy!AC84","v":0},{"$f":"changes_in_energy!AD84","v":0},{"$f":"changes_in_energy!AE84","v":0},{"$f":"changes_in_energy!AF84","v":0},{"$f":"changes_in_energy!AG84","v":0},{"$f":"changes_in_energy!AH84","v":0},{"$f":"changes_in_energy!AI84","v":0},{"$f":"changes_in_energy!AJ84","v":0},{"$f":"changes_in_energy!AK84","v":0},{"$f":"changes_in_energy!AL84","v":0},{"$f":"changes_in_energy!AM84","v":0},{"$f":"changes_in_energy!AN84","v":0},{"$f":"changes_in_energy!AO84","v":0},{"$f":"changes_in_energy!AP84","v":0},{"$f":"changes_in_energy!AQ84","v":0},{"$f":"changes_in_energy!AR84","v":0},{"$f":"changes_in_energy!AS84","v":0},{"$f":"changes_in_energy!AT84","v":0},{"$f":"changes_in_energy!AU84","v":0},{"$f":"changes_in_energy!AV84","v":0},{"$f":"changes_in_energy!AW84","v":0},{"$f":"changes_in_energy!AX84","v":0},{"$f":"changes_in_energy!AY84","v":0},{"$f":"changes_in_energy!AZ84","v":0},{"$f":"changes_in_energy!BA84","v":0},{"$f":"changes_in_energy!BB84","v":0},{"$f":"changes_in_energy!BC84","v":0},{"$f":"changes_in_energy!BD84","v":0},{"$f":"changes_in_energy!BE84","v":0},{"$f":"changes_in_energy!BF84","v":0},{"$f":"changes_in_energy!BG84","v":0},{"$f":"changes_in_energy!BH84","v":0},{"$f":"changes_in_energy!BI84","v":0},{"$f":"changes_in_energy!BJ84","v":0},{"$f":"changes_in_energy!BK84","v":0},{"$f":"changes_in_energy!BL84","v":0},{"$f":"changes_in_energy!BM84","v":0},{"$f":"changes_in_energy!BN84","v":0},{"$f":"changes_in_energy!BO84","v":0},{"$f":"changes_in_energy!BP84","v":0},{"$f":"changes_in_energy!BQ84","v":0},{"$f":"changes_in_energy!BR84","v":0},{"$f":"changes_in_energy!BS84","v":0},{"$f":"changes_in_energy!BT84","v":0},{"$f":"changes_in_energy!BU84","v":0},{"$f":"changes_in_energy!BV84","v":0},{"$f":"changes_in_energy!BW84","v":0},{"$f":"changes_in_energy!BX84","v":0},{"$f":"changes_in_energy!BY84","v":0},{"$f":"changes_in_energy!BZ84","v":0},{"$f":"changes_in_energy!CA84","v":0},{"$f":"changes_in_energy!CB84","v":0},{"$f":"changes_in_energy!CC84","v":0},{"$f":"changes_in_energy!CD84","v":0},{"$f":"changes_in_energy!CE84","v":0},{"$f":"changes_in_energy!CF84","v":0},{"$f":"changes_in_energy!CG84","v":0},{"$f":"changes_in_energy!CH84","v":0},{"$f":"changes_in_energy!CI84","v":0},{"$f":"changes_in_energy!CJ84","v":0},{"$f":"changes_in_energy!CK84","v":0},{"$f":"changes_in_energy!CL84","v":0},{"$f":"changes_in_energy!CM84","v":0},{"$f":"changes_in_energy!CN84","v":0},{"$f":"changes_in_energy!CO84","v":0},{"$f":"changes_in_energy!CP84","v":0},{"$f":"changes_in_energy!CQ84","v":0},{"$f":"changes_in_energy!CR84","v":0},{"$f":"changes_in_energy!CS84","v":0},{"$f":"changes_in_energy!CT84","v":0},{"$f":"changes_in_energy!CU84","v":0},{"$f":"changes_in_energy!CV84","v":0},{"$f":"changes_in_energy!CW84","v":0},{"$f":"changes_in_energy!CX84","v":0},{"$f":"changes_in_energy!CY84","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M151*M153)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY151*BY153)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY151*CY153)/100","v":0}]
[]
["Change in energy use: DERV","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M81","v":0},{"$f":"changes_in_energy!N81","v":0},{"$f":"changes_in_energy!O81","v":0},{"$f":"changes_in_energy!P81","v":0},{"$f":"changes_in_energy!Q81","v":0},{"$f":"changes_in_energy!R81","v":0},{"$f":"changes_in_energy!S81","v":0},{"$f":"changes_in_energy!T81","v":0},{"$f":"changes_in_energy!U81","v":0},{"$f":"changes_in_energy!V81","v":0},{"$f":"changes_in_energy!W81","v":0},{"$f":"changes_in_energy!X81","v":0},{"$f":"changes_in_energy!Y81","v":0},{"$f":"changes_in_energy!Z81","v":0},{"$f":"changes_in_energy!AA81","v":0},{"$f":"changes_in_energy!AB81","v":0},{"$f":"changes_in_energy!AC81","v":0},{"$f":"changes_in_energy!AD81","v":0},{"$f":"changes_in_energy!AE81","v":0},{"$f":"changes_in_energy!AF81","v":0},{"$f":"changes_in_energy!AG81","v":0},{"$f":"changes_in_energy!AH81","v":0},{"$f":"changes_in_energy!AI81","v":0},{"$f":"changes_in_energy!AJ81","v":0},{"$f":"changes_in_energy!AK81","v":0},{"$f":"changes_in_energy!AL81","v":0},{"$f":"changes_in_energy!AM81","v":0},{"$f":"changes_in_energy!AN81","v":0},{"$f":"changes_in_energy!AO81","v":0},{"$f":"changes_in_energy!AP81","v":0},{"$f":"changes_in_energy!AQ81","v":0},{"$f":"changes_in_energy!AR81","v":0},{"$f":"changes_in_energy!AS81","v":0},{"$f":"changes_in_energy!AT81","v":0},{"$f":"changes_in_energy!AU81","v":0},{"$f":"changes_in_energy!AV81","v":0},{"$f":"changes_in_energy!AW81","v":0},{"$f":"changes_in_energy!AX81","v":0},{"$f":"changes_in_energy!AY81","v":0},{"$f":"changes_in_energy!AZ81","v":0},{"$f":"changes_in_energy!BA81","v":0},{"$f":"changes_in_energy!BB81","v":0},{"$f":"changes_in_energy!BC81","v":0},{"$f":"changes_in_energy!BD81","v":0},{"$f":"changes_in_energy!BE81","v":0},{"$f":"changes_in_energy!BF81","v":0},{"$f":"changes_in_energy!BG81","v":0},{"$f":"changes_in_energy!BH81","v":0},{"$f":"changes_in_energy!BI81","v":0},{"$f":"changes_in_energy!BJ81","v":0},{"$f":"changes_in_energy!BK81","v":0},{"$f":"changes_in_energy!BL81","v":0},{"$f":"changes_in_energy!BM81","v":0},{"$f":"changes_in_energy!BN81","v":0},{"$f":"changes_in_energy!BO81","v":0},{"$f":"changes_in_energy!BP81","v":0},{"$f":"changes_in_energy!BQ81","v":0},{"$f":"changes_in_energy!BR81","v":0},{"$f":"changes_in_energy!BS81","v":0},{"$f":"changes_in_energy!BT81","v":0},{"$f":"changes_in_energy!BU81","v":0},{"$f":"changes_in_energy!BV81","v":0},{"$f":"changes_in_energy!BW81","v":0},{"$f":"changes_in_energy!BX81","v":0},{"$f":"changes_in_energy!BY81","v":0},{"$f":"changes_in_energy!BZ81","v":0},{"$f":"changes_in_energy!CA81","v":0},{"$f":"changes_in_energy!CB81","v":0},{"$f":"changes_in_energy!CC81","v":0},{"$f":"changes_in_energy!CD81","v":0},{"$f":"changes_in_energy!CE81","v":0},{"$f":"changes_in_energy!CF81","v":0},{"$f":"changes_in_energy!CG81","v":0},{"$f":"changes_in_energy!CH81","v":0},{"$f":"changes_in_energy!CI81","v":0},{"$f":"changes_in_energy!CJ81","v":0},{"$f":"changes_in_energy!CK81","v":0},{"$f":"changes_in_energy!CL81","v":0},{"$f":"changes_in_energy!CM81","v":0},{"$f":"changes_in_energy!CN81","v":0},{"$f":"changes_in_energy!CO81","v":0},{"$f":"changes_in_energy!CP81","v":0},{"$f":"changes_in_energy!CQ81","v":0},{"$f":"changes_in_energy!CR81","v":0},{"$f":"changes_in_energy!CS81","v":0},{"$f":"changes_in_energy!CT81","v":0},{"$f":"changes_in_energy!CU81","v":0},{"$f":"changes_in_energy!CV81","v":0},{"$f":"changes_in_energy!CW81","v":0},{"$f":"changes_in_energy!CX81","v":0},{"$f":"changes_in_energy!CY81","v":0}]
["Retail price: DERV","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M34,IF($O$1=\"Low\",energy_prices_low!M34,IF($O$1=\"High\",energy_prices_hi!M34)))","v":155.07786601770272},{"$f":"IF($O$1=\"Central\",energy_prices!N34,IF($O$1=\"Low\",energy_prices_low!N34,IF($O$1=\"High\",energy_prices_hi!N34)))","v":176.47598399466395},{"$f":"IF($O$1=\"Central\",energy_prices!O34,IF($O$1=\"Low\",energy_prices_low!O34,IF($O$1=\"High\",energy_prices_hi!O34)))","v":177.80265561885682},{"$f":"IF($O$1=\"Central\",energy_prices!P34,IF($O$1=\"Low\",energy_prices_low!P34,IF($O$1=\"High\",energy_prices_hi!P34)))","v":172.34351238234754},{"$f":"IF($O$1=\"Central\",energy_prices!Q34,IF($O$1=\"Low\",energy_prices_low!Q34,IF($O$1=\"High\",energy_prices_hi!Q34)))","v":161.68393139148679},{"$f":"IF($O$1=\"Central\",energy_prices!R34,IF($O$1=\"Low\",energy_prices_low!R34,IF($O$1=\"High\",energy_prices_hi!R34)))","v":138.29911121863324},{"$f":"IF($O$1=\"Central\",energy_prices!S34,IF($O$1=\"Low\",energy_prices_low!S34,IF($O$1=\"High\",energy_prices_hi!S34)))","v":130.03560262403099},{"$f":"IF($O$1=\"Central\",energy_prices!T34,IF($O$1=\"Low\",energy_prices_low!T34,IF($O$1=\"High\",energy_prices_hi!T34)))","v":139.36313406161307},{"$f":"IF($O$1=\"Central\",energy_prices!U34,IF($O$1=\"Low\",energy_prices_low!U34,IF($O$1=\"High\",energy_prices_hi!U34)))","v":148.30447383801501},{"$f":"IF($O$1=\"Central\",energy_prices!V34,IF($O$1=\"Low\",energy_prices_low!V34,IF($O$1=\"High\",energy_prices_hi!V34)))","v":146.85809207791664},{"$f":"IF($O$1=\"Central\",energy_prices!W34,IF($O$1=\"Low\",energy_prices_low!W34,IF($O$1=\"High\",energy_prices_hi!W34)))","v":125.66009855547686},{"$f":"IF($O$1=\"Central\",energy_prices!X34,IF($O$1=\"Low\",energy_prices_low!X34,IF($O$1=\"High\",energy_prices_hi!X34)))","v":142.19305397727109},{"$f":"IF($O$1=\"Central\",energy_prices!Y34,IF($O$1=\"Low\",energy_prices_low!Y34,IF($O$1=\"High\",energy_prices_hi!Y34)))","v":177.65813166666669},{"$f":"IF($O$1=\"Central\",energy_prices!Z34,IF($O$1=\"Low\",energy_prices_low!Z34,IF($O$1=\"High\",energy_prices_hi!Z34)))","v":149.60309071796965},{"$f":"IF($O$1=\"Central\",energy_prices!AA34,IF($O$1=\"Low\",energy_prices_low!AA34,IF($O$1=\"High\",energy_prices_hi!AA34)))","v":145.97576077254737},{"$f":"IF($O$1=\"Central\",energy_prices!AB34,IF($O$1=\"Low\",energy_prices_low!AB34,IF($O$1=\"High\",energy_prices_hi!AB34)))","v":142.33229195630977},{"$f":"IF($O$1=\"Central\",energy_prices!AC34,IF($O$1=\"Low\",energy_prices_low!AC34,IF($O$1=\"High\",energy_prices_hi!AC34)))","v":143.67511688389536},{"$f":"IF($O$1=\"Central\",energy_prices!AD34,IF($O$1=\"Low\",energy_prices_low!AD34,IF($O$1=\"High\",energy_prices_hi!AD34)))","v":142.98865398130465},{"$f":"IF($O$1=\"Central\",energy_prices!AE34,IF($O$1=\"Low\",energy_prices_low!AE34,IF($O$1=\"High\",energy_prices_hi!AE34)))","v":142.68089520575433},{"$f":"IF($O$1=\"Central\",energy_prices!AF34,IF($O$1=\"Low\",energy_prices_low!AF34,IF($O$1=\"High\",energy_prices_hi!AF34)))","v":142.44004963232337},{"$f":"IF($O$1=\"Central\",energy_prices!AG34,IF($O$1=\"Low\",energy_prices_low!AG34,IF($O$1=\"High\",energy_prices_hi!AG34)))","v":140.8369753816761},{"$f":"IF($O$1=\"Central\",energy_prices!AH34,IF($O$1=\"Low\",energy_prices_low!AH34,IF($O$1=\"High\",energy_prices_hi!AH34)))","v":140.63280679158689},{"$f":"IF($O$1=\"Central\",energy_prices!AI34,IF($O$1=\"Low\",energy_prices_low!AI34,IF($O$1=\"High\",energy_prices_hi!AI34)))","v":140.42923693636604},{"$f":"IF($O$1=\"Central\",energy_prices!AJ34,IF($O$1=\"Low\",energy_prices_low!AJ34,IF($O$1=\"High\",energy_prices_hi!AJ34)))","v":140.22626406019276},{"$f":"IF($O$1=\"Central\",energy_prices!AK34,IF($O$1=\"Low\",energy_prices_low!AK34,IF($O$1=\"High\",energy_prices_hi!AK34)))","v":140.02388641239537},{"$f":"IF($O$1=\"Central\",energy_prices!AL34,IF($O$1=\"Low\",energy_prices_low!AL34,IF($O$1=\"High\",energy_prices_hi!AL34)))","v":139.82210224743605},{"$f":"IF($O$1=\"Central\",energy_prices!AM34,IF($O$1=\"Low\",energy_prices_low!AM34,IF($O$1=\"High\",energy_prices_hi!AM34)))","v":139.62090982489599},{"$f":"IF($O$1=\"Central\",energy_prices!AN34,IF($O$1=\"Low\",energy_prices_low!AN34,IF($O$1=\"High\",energy_prices_hi!AN34)))","v":139.42030740946012},{"$f":"IF($O$1=\"Central\",energy_prices!AO34,IF($O$1=\"Low\",energy_prices_low!AO34,IF($O$1=\"High\",energy_prices_hi!AO34)))","v":139.22029327090237},{"$f":"IF($O$1=\"Central\",energy_prices!AP34,IF($O$1=\"Low\",energy_prices_low!AP34,IF($O$1=\"High\",energy_prices_hi!AP34)))","v":139.02086568407063},{"$f":"IF($O$1=\"Central\",energy_prices!AQ34,IF($O$1=\"Low\",energy_prices_low!AQ34,IF($O$1=\"High\",energy_prices_hi!AQ34)))","v":138.82202292887186},{"$f":"IF($O$1=\"Central\",energy_prices!AR34,IF($O$1=\"Low\",energy_prices_low!AR34,IF($O$1=\"High\",energy_prices_hi!AR34)))","v":138.62376329025719},{"$f":"IF($O$1=\"Central\",energy_prices!AS34,IF($O$1=\"Low\",energy_prices_low!AS34,IF($O$1=\"High\",energy_prices_hi!AS34)))","v":138.42608505820741},{"$f":"IF($O$1=\"Central\",energy_prices!AT34,IF($O$1=\"Low\",energy_prices_low!AT34,IF($O$1=\"High\",energy_prices_hi!AT34)))","v":138.22898652771784},{"$f":"IF($O$1=\"Central\",energy_prices!AU34,IF($O$1=\"Low\",energy_prices_low!AU34,IF($O$1=\"High\",energy_prices_hi!AU34)))","v":138.03246599878401},{"$f":"IF($O$1=\"Central\",energy_prices!AV34,IF($O$1=\"Low\",energy_prices_low!AV34,IF($O$1=\"High\",energy_prices_hi!AV34)))","v":137.8365217763866},{"$f":"IF($O$1=\"Central\",energy_prices!AW34,IF($O$1=\"Low\",energy_prices_low!AW34,IF($O$1=\"High\",energy_prices_hi!AW34)))","v":137.64115217047723},{"$f":"IF($O$1=\"Central\",energy_prices!AX34,IF($O$1=\"Low\",energy_prices_low!AX34,IF($O$1=\"High\",energy_prices_hi!AX34)))","v":137.44635549596342},{"$f":"IF($O$1=\"Central\",energy_prices!AY34,IF($O$1=\"Low\",energy_prices_low!AY34,IF($O$1=\"High\",energy_prices_hi!AY34)))","v":137.25213007269451},{"$f":"IF($O$1=\"Central\",energy_prices!AZ34,IF($O$1=\"Low\",energy_prices_low!AZ34,IF($O$1=\"High\",energy_prices_hi!AZ34)))","v":137.05847422544699},{"$f":"IF($O$1=\"Central\",energy_prices!BA34,IF($O$1=\"Low\",energy_prices_low!BA34,IF($O$1=\"High\",energy_prices_hi!BA34)))","v":136.8653862839098},{"$f":"IF($O$1=\"Central\",energy_prices!BB34,IF($O$1=\"Low\",energy_prices_low!BB34,IF($O$1=\"High\",energy_prices_hi!BB34)))","v":136.67286458267037},{"$f":"IF($O$1=\"Central\",energy_prices!BC34,IF($O$1=\"Low\",energy_prices_low!BC34,IF($O$1=\"High\",energy_prices_hi!BC34)))","v":136.48090746120002},{"$f":"IF($O$1=\"Central\",energy_prices!BD34,IF($O$1=\"Low\",energy_prices_low!BD34,IF($O$1=\"High\",energy_prices_hi!BD34)))","v":136.28951326383955},{"$f":"IF($O$1=\"Central\",energy_prices!BE34,IF($O$1=\"Low\",energy_prices_low!BE34,IF($O$1=\"High\",energy_prices_hi!BE34)))","v":136.09868033978512},{"$f":"IF($O$1=\"Central\",energy_prices!BF34,IF($O$1=\"Low\",energy_prices_low!BF34,IF($O$1=\"High\",energy_prices_hi!BF34)))","v":135.90840704307391},{"$f":"IF($O$1=\"Central\",energy_prices!BG34,IF($O$1=\"Low\",energy_prices_low!BG34,IF($O$1=\"High\",energy_prices_hi!BG34)))","v":135.71869173257011},{"$f":"IF($O$1=\"Central\",energy_prices!BH34,IF($O$1=\"Low\",energy_prices_low!BH34,IF($O$1=\"High\",energy_prices_hi!BH34)))","v":135.5295327719505},{"$f":"IF($O$1=\"Central\",energy_prices!BI34,IF($O$1=\"Low\",energy_prices_low!BI34,IF($O$1=\"High\",energy_prices_hi!BI34)))","v":135.34092852969042},{"$f":"IF($O$1=\"Central\",energy_prices!BJ34,IF($O$1=\"Low\",energy_prices_low!BJ34,IF($O$1=\"High\",energy_prices_hi!BJ34)))","v":135.15287737904993},{"$f":"IF($O$1=\"Central\",energy_prices!BK34,IF($O$1=\"Low\",energy_prices_low!BK34,IF($O$1=\"High\",energy_prices_hi!BK34)))","v":134.96537769805937},{"$f":"IF($O$1=\"Central\",energy_prices!BL34,IF($O$1=\"Low\",energy_prices_low!BL34,IF($O$1=\"High\",energy_prices_hi!BL34)))","v":134.77842786950575},{"$f":"IF($O$1=\"Central\",energy_prices!BM34,IF($O$1=\"Low\",energy_prices_low!BM34,IF($O$1=\"High\",energy_prices_hi!BM34)))","v":134.59202628091853},{"$f":"IF($O$1=\"Central\",energy_prices!BN34,IF($O$1=\"Low\",energy_prices_low!BN34,IF($O$1=\"High\",energy_prices_hi!BN34)))","v":134.40617132455597},{"$f":"IF($O$1=\"Central\",energy_prices!BO34,IF($O$1=\"Low\",energy_prices_low!BO34,IF($O$1=\"High\",energy_prices_hi!BO34)))","v":134.22086139739093},{"$f":"IF($O$1=\"Central\",energy_prices!BP34,IF($O$1=\"Low\",energy_prices_low!BP34,IF($O$1=\"High\",energy_prices_hi!BP34)))","v":134.03609490109733},{"$f":"IF($O$1=\"Central\",energy_prices!BQ34,IF($O$1=\"Low\",energy_prices_low!BQ34,IF($O$1=\"High\",energy_prices_hi!BQ34)))","v":133.85187024203628},{"$f":"IF($O$1=\"Central\",energy_prices!BR34,IF($O$1=\"Low\",energy_prices_low!BR34,IF($O$1=\"High\",energy_prices_hi!BR34)))","v":133.66818583124225},{"$f":"IF($O$1=\"Central\",energy_prices!BS34,IF($O$1=\"Low\",energy_prices_low!BS34,IF($O$1=\"High\",energy_prices_hi!BS34)))","v":133.48504008440949},{"$f":"IF($O$1=\"Central\",energy_prices!BT34,IF($O$1=\"Low\",energy_prices_low!BT34,IF($O$1=\"High\",energy_prices_hi!BT34)))","v":133.30243142187831},{"$f":"IF($O$1=\"Central\",energy_prices!BU34,IF($O$1=\"Low\",energy_prices_low!BU34,IF($O$1=\"High\",energy_prices_hi!BU34)))","v":133.1203582686214},{"$f":"IF($O$1=\"Central\",energy_prices!BV34,IF($O$1=\"Low\",energy_prices_low!BV34,IF($O$1=\"High\",energy_prices_hi!BV34)))","v":132.93881905423032},{"$f":"IF($O$1=\"Central\",energy_prices!BW34,IF($O$1=\"Low\",energy_prices_low!BW34,IF($O$1=\"High\",energy_prices_hi!BW34)))","v":132.75781221290205},{"$f":"IF($O$1=\"Central\",energy_prices!BX34,IF($O$1=\"Low\",energy_prices_low!BX34,IF($O$1=\"High\",energy_prices_hi!BX34)))","v":132.57733618342513},{"$f":"IF($O$1=\"Central\",energy_prices!BY34,IF($O$1=\"Low\",energy_prices_low!BY34,IF($O$1=\"High\",energy_prices_hi!BY34)))","v":132.39738940916661},{"$f":"IF($O$1=\"Central\",energy_prices!BZ34,IF($O$1=\"Low\",energy_prices_low!BZ34,IF($O$1=\"High\",energy_prices_hi!BZ34)))","v":132.21797033805845},{"$f":"IF($O$1=\"Central\",energy_prices!CA34,IF($O$1=\"Low\",energy_prices_low!CA34,IF($O$1=\"High\",energy_prices_hi!CA34)))","v":132.039077422584},{"$f":"IF($O$1=\"Central\",energy_prices!CB34,IF($O$1=\"Low\",energy_prices_low!CB34,IF($O$1=\"High\",energy_prices_hi!CB34)))","v":131.86070911976489},{"$f":"IF($O$1=\"Central\",energy_prices!CC34,IF($O$1=\"Low\",energy_prices_low!CC34,IF($O$1=\"High\",energy_prices_hi!CC34)))","v":131.68286389114763},{"$f":"IF($O$1=\"Central\",energy_prices!CD34,IF($O$1=\"Low\",energy_prices_low!CD34,IF($O$1=\"High\",energy_prices_hi!CD34)))","v":131.50554020279023},{"$f":"IF($O$1=\"Central\",energy_prices!CE34,IF($O$1=\"Low\",energy_prices_low!CE34,IF($O$1=\"High\",energy_prices_hi!CE34)))","v":131.32873652524913},{"$f":"IF($O$1=\"Central\",energy_prices!CF34,IF($O$1=\"Low\",energy_prices_low!CF34,IF($O$1=\"High\",energy_prices_hi!CF34)))","v":131.15245133356592},{"$f":"IF($O$1=\"Central\",energy_prices!CG34,IF($O$1=\"Low\",energy_prices_low!CG34,IF($O$1=\"High\",energy_prices_hi!CG34)))","v":130.97668310725422},{"$f":"IF($O$1=\"Central\",energy_prices!CH34,IF($O$1=\"Low\",energy_prices_low!CH34,IF($O$1=\"High\",energy_prices_hi!CH34)))","v":130.80143033028654},{"$f":"IF($O$1=\"Central\",energy_prices!CI34,IF($O$1=\"Low\",energy_prices_low!CI34,IF($O$1=\"High\",energy_prices_hi!CI34)))","v":130.62669149108123},{"$f":"IF($O$1=\"Central\",energy_prices!CJ34,IF($O$1=\"Low\",energy_prices_low!CJ34,IF($O$1=\"High\",energy_prices_hi!CJ34)))","v":130.45246508248943},{"$f":"IF($O$1=\"Central\",energy_prices!CK34,IF($O$1=\"Low\",energy_prices_low!CK34,IF($O$1=\"High\",energy_prices_hi!CK34)))","v":130.27874960178204},{"$f":"IF($O$1=\"Central\",energy_prices!CL34,IF($O$1=\"Low\",energy_prices_low!CL34,IF($O$1=\"High\",energy_prices_hi!CL34)))","v":130.10554355063684},{"$f":"IF($O$1=\"Central\",energy_prices!CM34,IF($O$1=\"Low\",energy_prices_low!CM34,IF($O$1=\"High\",energy_prices_hi!CM34)))","v":129.93284543512553},{"$f":"IF($O$1=\"Central\",energy_prices!CN34,IF($O$1=\"Low\",energy_prices_low!CN34,IF($O$1=\"High\",energy_prices_hi!CN34)))","v":129.76065376570074},{"$f":"IF($O$1=\"Central\",energy_prices!CO34,IF($O$1=\"Low\",energy_prices_low!CO34,IF($O$1=\"High\",energy_prices_hi!CO34)))","v":129.58896705718337},{"$f":"IF($O$1=\"Central\",energy_prices!CP34,IF($O$1=\"Low\",energy_prices_low!CP34,IF($O$1=\"High\",energy_prices_hi!CP34)))","v":129.41778382874961},{"$f":"IF($O$1=\"Central\",energy_prices!CQ34,IF($O$1=\"Low\",energy_prices_low!CQ34,IF($O$1=\"High\",energy_prices_hi!CQ34)))","v":129.24710260391831},{"$f":"IF($O$1=\"Central\",energy_prices!CR34,IF($O$1=\"Low\",energy_prices_low!CR34,IF($O$1=\"High\",energy_prices_hi!CR34)))","v":129.07692191053812},{"$f":"IF($O$1=\"Central\",energy_prices!CS34,IF($O$1=\"Low\",energy_prices_low!CS34,IF($O$1=\"High\",energy_prices_hi!CS34)))","v":128.90724028077489},{"$f":"IF($O$1=\"Central\",energy_prices!CT34,IF($O$1=\"Low\",energy_prices_low!CT34,IF($O$1=\"High\",energy_prices_hi!CT34)))","v":128.73805625109893},{"$f":"IF($O$1=\"Central\",energy_prices!CU34,IF($O$1=\"Low\",energy_prices_low!CU34,IF($O$1=\"High\",energy_prices_hi!CU34)))","v":128.56936836227248},{"$f":"IF($O$1=\"Central\",energy_prices!CV34,IF($O$1=\"Low\",energy_prices_low!CV34,IF($O$1=\"High\",energy_prices_hi!CV34)))","v":128.40117515933699},{"$f":"IF($O$1=\"Central\",energy_prices!CW34,IF($O$1=\"Low\",energy_prices_low!CW34,IF($O$1=\"High\",energy_prices_hi!CW34)))","v":128.23347519160075},{"$f":"IF($O$1=\"Central\",energy_prices!CX34,IF($O$1=\"Low\",energy_prices_low!CX34,IF($O$1=\"High\",energy_prices_hi!CX34)))","v":128.06626701262618},{"$f":"IF($O$1=\"Central\",energy_prices!CY34,IF($O$1=\"Low\",energy_prices_low!CY34,IF($O$1=\"High\",energy_prices_hi!CY34)))","v":127.89954918021751}]
["Primary rebound effect","%",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M83","v":0},{"$f":"changes_in_energy!N83","v":0},{"$f":"changes_in_energy!O83","v":0},{"$f":"changes_in_energy!P83","v":0},{"$f":"changes_in_energy!Q83","v":0},{"$f":"changes_in_energy!R83","v":0},{"$f":"changes_in_energy!S83","v":0},{"$f":"changes_in_energy!T83","v":0},{"$f":"changes_in_energy!U83","v":0},{"$f":"changes_in_energy!V83","v":0},{"$f":"changes_in_energy!W83","v":0},{"$f":"changes_in_energy!X83","v":0},{"$f":"changes_in_energy!Y83","v":0},{"$f":"changes_in_energy!Z83","v":0},{"$f":"changes_in_energy!AA83","v":0},{"$f":"changes_in_energy!AB83","v":0},{"$f":"changes_in_energy!AC83","v":0},{"$f":"changes_in_energy!AD83","v":0},{"$f":"changes_in_energy!AE83","v":0},{"$f":"changes_in_energy!AF83","v":0},{"$f":"changes_in_energy!AG83","v":0},{"$f":"changes_in_energy!AH83","v":0},{"$f":"changes_in_energy!AI83","v":0},{"$f":"changes_in_energy!AJ83","v":0},{"$f":"changes_in_energy!AK83","v":0},{"$f":"changes_in_energy!AL83","v":0},{"$f":"changes_in_energy!AM83","v":0},{"$f":"changes_in_energy!AN83","v":0},{"$f":"changes_in_energy!AO83","v":0},{"$f":"changes_in_energy!AP83","v":0},{"$f":"changes_in_energy!AQ83","v":0},{"$f":"changes_in_energy!AR83","v":0},{"$f":"changes_in_energy!AS83","v":0},{"$f":"changes_in_energy!AT83","v":0},{"$f":"changes_in_energy!AU83","v":0},{"$f":"changes_in_energy!AV83","v":0},{"$f":"changes_in_energy!AW83","v":0},{"$f":"changes_in_energy!AX83","v":0},{"$f":"changes_in_energy!AY83","v":0},{"$f":"changes_in_energy!AZ83","v":0},{"$f":"changes_in_energy!BA83","v":0},{"$f":"changes_in_energy!BB83","v":0},{"$f":"changes_in_energy!BC83","v":0},{"$f":"changes_in_energy!BD83","v":0},{"$f":"changes_in_energy!BE83","v":0},{"$f":"changes_in_energy!BF83","v":0},{"$f":"changes_in_energy!BG83","v":0},{"$f":"changes_in_energy!BH83","v":0},{"$f":"changes_in_energy!BI83","v":0},{"$f":"changes_in_energy!BJ83","v":0},{"$f":"changes_in_energy!BK83","v":0},{"$f":"changes_in_energy!BL83","v":0},{"$f":"changes_in_energy!BM83","v":0},{"$f":"changes_in_energy!BN83","v":0},{"$f":"changes_in_energy!BO83","v":0},{"$f":"changes_in_energy!BP83","v":0},{"$f":"changes_in_energy!BQ83","v":0},{"$f":"changes_in_energy!BR83","v":0},{"$f":"changes_in_energy!BS83","v":0},{"$f":"changes_in_energy!BT83","v":0},{"$f":"changes_in_energy!BU83","v":0},{"$f":"changes_in_energy!BV83","v":0},{"$f":"changes_in_energy!BW83","v":0},{"$f":"changes_in_energy!BX83","v":0},{"$f":"changes_in_energy!BY83","v":0},{"$f":"changes_in_energy!BZ83","v":0},{"$f":"changes_in_energy!CA83","v":0},{"$f":"changes_in_energy!CB83","v":0},{"$f":"changes_in_energy!CC83","v":0},{"$f":"changes_in_energy!CD83","v":0},{"$f":"changes_in_energy!CE83","v":0},{"$f":"changes_in_energy!CF83","v":0},{"$f":"changes_in_energy!CG83","v":0},{"$f":"changes_in_energy!CH83","v":0},{"$f":"changes_in_energy!CI83","v":0},{"$f":"changes_in_energy!CJ83","v":0},{"$f":"changes_in_energy!CK83","v":0},{"$f":"changes_in_energy!CL83","v":0},{"$f":"changes_in_energy!CM83","v":0},{"$f":"changes_in_energy!CN83","v":0},{"$f":"changes_in_energy!CO83","v":0},{"$f":"changes_in_energy!CP83","v":0},{"$f":"changes_in_energy!CQ83","v":0},{"$f":"changes_in_energy!CR83","v":0},{"$f":"changes_in_energy!CS83","v":0},{"$f":"changes_in_energy!CT83","v":0},{"$f":"changes_in_energy!CU83","v":0},{"$f":"changes_in_energy!CV83","v":0},{"$f":"changes_in_energy!CW83","v":0},{"$f":"changes_in_energy!CX83","v":0},{"$f":"changes_in_energy!CY83","v":0}]
["Primary rebound effect: DERV","(litre)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M85","v":0},{"$f":"changes_in_energy!N85","v":0},{"$f":"changes_in_energy!O85","v":0},{"$f":"changes_in_energy!P85","v":0},{"$f":"changes_in_energy!Q85","v":0},{"$f":"changes_in_energy!R85","v":0},{"$f":"changes_in_energy!S85","v":0},{"$f":"changes_in_energy!T85","v":0},{"$f":"changes_in_energy!U85","v":0},{"$f":"changes_in_energy!V85","v":0},{"$f":"changes_in_energy!W85","v":0},{"$f":"changes_in_energy!X85","v":0},{"$f":"changes_in_energy!Y85","v":0},{"$f":"changes_in_energy!Z85","v":0},{"$f":"changes_in_energy!AA85","v":0},{"$f":"changes_in_energy!AB85","v":0},{"$f":"changes_in_energy!AC85","v":0},{"$f":"changes_in_energy!AD85","v":0},{"$f":"changes_in_energy!AE85","v":0},{"$f":"changes_in_energy!AF85","v":0},{"$f":"changes_in_energy!AG85","v":0},{"$f":"changes_in_energy!AH85","v":0},{"$f":"changes_in_energy!AI85","v":0},{"$f":"changes_in_energy!AJ85","v":0},{"$f":"changes_in_energy!AK85","v":0},{"$f":"changes_in_energy!AL85","v":0},{"$f":"changes_in_energy!AM85","v":0},{"$f":"changes_in_energy!AN85","v":0},{"$f":"changes_in_energy!AO85","v":0},{"$f":"changes_in_energy!AP85","v":0},{"$f":"changes_in_energy!AQ85","v":0},{"$f":"changes_in_energy!AR85","v":0},{"$f":"changes_in_energy!AS85","v":0},{"$f":"changes_in_energy!AT85","v":0},{"$f":"changes_in_energy!AU85","v":0},{"$f":"changes_in_energy!AV85","v":0},{"$f":"changes_in_energy!AW85","v":0},{"$f":"changes_in_energy!AX85","v":0},{"$f":"changes_in_energy!AY85","v":0},{"$f":"changes_in_energy!AZ85","v":0},{"$f":"changes_in_energy!BA85","v":0},{"$f":"changes_in_energy!BB85","v":0},{"$f":"changes_in_energy!BC85","v":0},{"$f":"changes_in_energy!BD85","v":0},{"$f":"changes_in_energy!BE85","v":0},{"$f":"changes_in_energy!BF85","v":0},{"$f":"changes_in_energy!BG85","v":0},{"$f":"changes_in_energy!BH85","v":0},{"$f":"changes_in_energy!BI85","v":0},{"$f":"changes_in_energy!BJ85","v":0},{"$f":"changes_in_energy!BK85","v":0},{"$f":"changes_in_energy!BL85","v":0},{"$f":"changes_in_energy!BM85","v":0},{"$f":"changes_in_energy!BN85","v":0},{"$f":"changes_in_energy!BO85","v":0},{"$f":"changes_in_energy!BP85","v":0},{"$f":"changes_in_energy!BQ85","v":0},{"$f":"changes_in_energy!BR85","v":0},{"$f":"changes_in_energy!BS85","v":0},{"$f":"changes_in_energy!BT85","v":0},{"$f":"changes_in_energy!BU85","v":0},{"$f":"changes_in_energy!BV85","v":0},{"$f":"changes_in_energy!BW85","v":0},{"$f":"changes_in_energy!BX85","v":0},{"$f":"changes_in_energy!BY85","v":0},{"$f":"changes_in_energy!BZ85","v":0},{"$f":"changes_in_energy!CA85","v":0},{"$f":"changes_in_energy!CB85","v":0},{"$f":"changes_in_energy!CC85","v":0},{"$f":"changes_in_energy!CD85","v":0},{"$f":"changes_in_energy!CE85","v":0},{"$f":"changes_in_energy!CF85","v":0},{"$f":"changes_in_energy!CG85","v":0},{"$f":"changes_in_energy!CH85","v":0},{"$f":"changes_in_energy!CI85","v":0},{"$f":"changes_in_energy!CJ85","v":0},{"$f":"changes_in_energy!CK85","v":0},{"$f":"changes_in_energy!CL85","v":0},{"$f":"changes_in_energy!CM85","v":0},{"$f":"changes_in_energy!CN85","v":0},{"$f":"changes_in_energy!CO85","v":0},{"$f":"changes_in_energy!CP85","v":0},{"$f":"changes_in_energy!CQ85","v":0},{"$f":"changes_in_energy!CR85","v":0},{"$f":"changes_in_energy!CS85","v":0},{"$f":"changes_in_energy!CT85","v":0},{"$f":"changes_in_energy!CU85","v":0},{"$f":"changes_in_energy!CV85","v":0},{"$f":"changes_in_energy!CW85","v":0},{"$f":"changes_in_energy!CX85","v":0},{"$f":"changes_in_energy!CY85","v":0}]
["Primary Rebound Effects (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(M157*M159)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY157*BY159)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY157*CY159)/100","v":0}]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M154+M160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA154+BA160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M162*discount_factors!L7","v":0},{"$f":"N162*discount_factors!M7","v":0},{"$f":"O162*discount_factors!N7","v":0},{"$f":"P162*discount_factors!O7","v":0},{"$f":"Q162*discount_factors!P7","v":0},{"$f":"R162*discount_factors!Q7","v":0},{"$f":"S162*discount_factors!R7","v":0},{"$f":"T162*discount_factors!S7","v":0},{"$f":"U162*discount_factors!T7","v":0},{"$f":"V162*discount_factors!U7","v":0},{"$f":"W162*discount_factors!V7","v":0},{"$f":"X162*discount_factors!W7","v":0},{"$f":"Y162*discount_factors!X7","v":0},{"$f":"Z162*discount_factors!Y7","v":0},{"$f":"AA162*discount_factors!Z7","v":0},{"$f":"AB162*discount_factors!AA7","v":0},{"$f":"AC162*discount_factors!AB7","v":0},{"$f":"AD162*discount_factors!AC7","v":0},{"$f":"AE162*discount_factors!AD7","v":0},{"$f":"AF162*discount_factors!AE7","v":0},{"$f":"AG162*discount_factors!AF7","v":0},{"$f":"AH162*discount_factors!AG7","v":0},{"$f":"AI162*discount_factors!AH7","v":0},{"$f":"AJ162*discount_factors!AI7","v":0},{"$f":"AK162*discount_factors!AJ7","v":0},{"$f":"AL162*discount_factors!AK7","v":0},{"$f":"AM162*discount_factors!AL7","v":0},{"$f":"AN162*discount_factors!AM7","v":0},{"$f":"AO162*discount_factors!AN7","v":0},{"$f":"AP162*discount_factors!AO7","v":0},{"$f":"AQ162*discount_factors!AP7","v":0},{"$f":"AR162*discount_factors!AQ7","v":0},{"$f":"AS162*discount_factors!AR7","v":0},{"$f":"AT162*discount_factors!AS7","v":0},{"$f":"AU162*discount_factors!AT7","v":0},{"$f":"AV162*discount_factors!AU7","v":0},{"$f":"AW162*discount_factors!AV7","v":0},{"$f":"AX162*discount_factors!AW7","v":0},{"$f":"AY162*discount_factors!AX7","v":0},{"$f":"AZ162*discount_factors!AY7","v":0},{"$f":"BA162*discount_factors!AZ7","v":0},{"$f":"BB162*discount_factors!BA7","v":0},{"$f":"BC162*discount_factors!BB7","v":0},{"$f":"BD162*discount_factors!BC7","v":0},{"$f":"BE162*discount_factors!BD7","v":0},{"$f":"BF162*discount_factors!BE7","v":0},{"$f":"BG162*discount_factors!BF7","v":0},{"$f":"BH162*discount_factors!BG7","v":0},{"$f":"BI162*discount_factors!BH7","v":0},{"$f":"BJ162*discount_factors!BI7","v":0},{"$f":"BK162*discount_factors!BJ7","v":0},{"$f":"BL162*discount_factors!BK7","v":0},{"$f":"BM162*discount_factors!BL7","v":0},{"$f":"BN162*discount_factors!BM7","v":0},{"$f":"BO162*discount_factors!BN7","v":0},{"$f":"BP162*discount_factors!BO7","v":0},{"$f":"BQ162*discount_factors!BP7","v":0},{"$f":"BR162*discount_factors!BQ7","v":0},{"$f":"BS162*discount_factors!BR7","v":0},{"$f":"BT162*discount_factors!BS7","v":0},{"$f":"BU162*discount_factors!BT7","v":0},{"$f":"BV162*discount_factors!BU7","v":0},{"$f":"BW162*discount_factors!BV7","v":0},{"$f":"BX162*discount_factors!BW7","v":0},{"$f":"BY162*discount_factors!BX7","v":0},{"$f":"BZ162*discount_factors!BY7","v":0},{"$f":"CA162*discount_factors!BZ7","v":0},{"$f":"CB162*discount_factors!CA7","v":0},{"$f":"CC162*discount_factors!CB7","v":0},{"$f":"CD162*discount_factors!CC7","v":0},{"$f":"CE162*discount_factors!CD7","v":0},{"$f":"CF162*discount_factors!CE7","v":0},{"$f":"CG162*discount_factors!CF7","v":0},{"$f":"CH162*discount_factors!CG7","v":0},{"$f":"CI162*discount_factors!CH7","v":0},{"$f":"CJ162*discount_factors!CI7","v":0},{"$f":"CK162*discount_factors!CJ7","v":0},{"$f":"CL162*discount_factors!CK7","v":0},{"$f":"CM162*discount_factors!CL7","v":0},{"$f":"CN162*discount_factors!CM7","v":0},{"$f":"CO162*discount_factors!CN7","v":0},{"$f":"CP162*discount_factors!CO7","v":0},{"$f":"CQ162*discount_factors!CP7","v":0},{"$f":"CR162*discount_factors!CQ7","v":0},{"$f":"CS162*discount_factors!CR7","v":0},{"$f":"CT162*discount_factors!CS7","v":0},{"$f":"CU162*discount_factors!CT7","v":0},{"$f":"CV162*discount_factors!CU7","v":0},{"$f":"CW162*discount_factors!CV7","v":0},{"$f":"CX162*discount_factors!CW7","v":0},{"$f":"CY162*discount_factors!CX7","v":0}]
[]
[]
["SUMMARY - PRIMARY REBOUND EFFECTS"]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,"TOTAL"]
[]
["Total primary rebound effect (undiscounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M24+M48+M72+M96+M120+M144+M162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB24+BB48+BB72+BB96+BB120+BB144+BB162","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL24+BL48+BL72+BL96+BL120+BL144+BL162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total primary rebound effect (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M25+M49+M73+M97+M121+M145+M163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB25+BB49+BB73+BB97+BB121+BB145+BB163","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL25+BL49+BL73+BL97+BL121+BL145+BL163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C170:CY170)","v":0}]
[]
[]
["TOTAL (£ NPV) (in 2022 prices)",{"$f":"CZ170","v":0}]

{"sheet":"NTS_energy","index":17,"n_rows":68,"n_cols":104,"rows_kept":68,"cut":false,"hidden":false,"merged":[[0,12,0,13],[0,14,0,15]]}
["NON-TRADED SECTOR - CHANGES IN ENERGY USE",null,null,null,null,null,null,null,null,null,null,null,"SCENARIO IN USE:",null,{"$f":"sens_analysis!F8","v":"Central"}]
[]
["GAS",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M15,IF($O$1=\"Low\",energy_prices_low!M15,IF($O$1=\"High\",energy_prices_hi!M15)))","v":2.0609093972153723},{"$f":"IF($O$1=\"Central\",energy_prices!N15,IF($O$1=\"Low\",energy_prices_low!N15,IF($O$1=\"High\",energy_prices_hi!N15)))","v":2.6368386775555606},{"$f":"IF($O$1=\"Central\",energy_prices!O15,IF($O$1=\"Low\",energy_prices_low!O15,IF($O$1=\"High\",energy_prices_hi!O15)))","v":2.7652878956358626},{"$f":"IF($O$1=\"Central\",energy_prices!P15,IF($O$1=\"Low\",energy_prices_low!P15,IF($O$1=\"High\",energy_prices_hi!P15)))","v":3.0549228509423321},{"$f":"IF($O$1=\"Central\",energy_prices!Q15,IF($O$1=\"Low\",energy_prices_low!Q15,IF($O$1=\"High\",energy_prices_hi!Q15)))","v":2.2728305675074405},{"$f":"IF($O$1=\"Central\",energy_prices!R15,IF($O$1=\"Low\",energy_prices_low!R15,IF($O$1=\"High\",energy_prices_hi!R15)))","v":1.9571509722302374},{"$f":"IF($O$1=\"Central\",energy_prices!S15,IF($O$1=\"Low\",energy_prices_low!S15,IF($O$1=\"High\",energy_prices_hi!S15)))","v":1.5996547341230933},{"$f":"IF($O$1=\"Central\",energy_prices!T15,IF($O$1=\"Low\",energy_prices_low!T15,IF($O$1=\"High\",energy_prices_hi!T15)))","v":1.978402020645595},{"$f":"IF($O$1=\"Central\",energy_prices!U15,IF($O$1=\"Low\",energy_prices_low!U15,IF($O$1=\"High\",energy_prices_hi!U15)))","v":2.5442928961969269},{"$f":"IF($O$1=\"Central\",energy_prices!V15,IF($O$1=\"Low\",energy_prices_low!V15,IF($O$1=\"High\",energy_prices_hi!V15)))","v":1.5149456179821685},{"$f":"IF($O$1=\"Central\",energy_prices!W15,IF($O$1=\"Low\",energy_prices_low!W15,IF($O$1=\"High\",energy_prices_hi!W15)))","v":1.0812824296503327},{"$f":"IF($O$1=\"Central\",energy_prices!X15,IF($O$1=\"Low\",energy_prices_low!X15,IF($O$1=\"High\",energy_prices_hi!X15)))","v":4.3272538924175441},{"$f":"IF($O$1=\"Central\",energy_prices!Y15,IF($O$1=\"Low\",energy_prices_low!Y15,IF($O$1=\"High\",energy_prices_hi!Y15)))","v":7.1198324739388488},{"$f":"IF($O$1=\"Central\",energy_prices!Z15,IF($O$1=\"Low\",energy_prices_low!Z15,IF($O$1=\"High\",energy_prices_hi!Z15)))","v":4.0927535254166196},{"$f":"IF($O$1=\"Central\",energy_prices!AA15,IF($O$1=\"Low\",energy_prices_low!AA15,IF($O$1=\"High\",energy_prices_hi!AA15)))","v":4.4497071778008861},{"$f":"IF($O$1=\"Central\",energy_prices!AB15,IF($O$1=\"Low\",energy_prices_low!AB15,IF($O$1=\"High\",energy_prices_hi!AB15)))","v":3.7401061681970909},{"$f":"IF($O$1=\"Central\",energy_prices!AC15,IF($O$1=\"Low\",energy_prices_low!AC15,IF($O$1=\"High\",energy_prices_hi!AC15)))","v":3.9009215089343248},{"$f":"IF($O$1=\"Central\",energy_prices!AD15,IF($O$1=\"Low\",energy_prices_low!AD15,IF($O$1=\"High\",energy_prices_hi!AD15)))","v":3.5910577470928926},{"$f":"IF($O$1=\"Central\",energy_prices!AE15,IF($O$1=\"Low\",energy_prices_low!AE15,IF($O$1=\"High\",energy_prices_hi!AE15)))","v":3.2805398331721682},{"$f":"IF($O$1=\"Central\",energy_prices!AF15,IF($O$1=\"Low\",energy_prices_low!AF15,IF($O$1=\"High\",energy_prices_hi!AF15)))","v":2.9712751769190069},{"$f":"IF($O$1=\"Central\",energy_prices!AG15,IF($O$1=\"Low\",energy_prices_low!AG15,IF($O$1=\"High\",energy_prices_hi!AG15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AH15,IF($O$1=\"Low\",energy_prices_low!AH15,IF($O$1=\"High\",energy_prices_hi!AH15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AI15,IF($O$1=\"Low\",energy_prices_low!AI15,IF($O$1=\"High\",energy_prices_hi!AI15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AJ15,IF($O$1=\"Low\",energy_prices_low!AJ15,IF($O$1=\"High\",energy_prices_hi!AJ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AK15,IF($O$1=\"Low\",energy_prices_low!AK15,IF($O$1=\"High\",energy_prices_hi!AK15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AL15,IF($O$1=\"Low\",energy_prices_low!AL15,IF($O$1=\"High\",energy_prices_hi!AL15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AM15,IF($O$1=\"Low\",energy_prices_low!AM15,IF($O$1=\"High\",energy_prices_hi!AM15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AN15,IF($O$1=\"Low\",energy_prices_low!AN15,IF($O$1=\"High\",energy_prices_hi!AN15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AO15,IF($O$1=\"Low\",energy_prices_low!AO15,IF($O$1=\"High\",energy_prices_hi!AO15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AP15,IF($O$1=\"Low\",energy_prices_low!AP15,IF($O$1=\"High\",energy_prices_hi!AP15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AQ15,IF($O$1=\"Low\",energy_prices_low!AQ15,IF($O$1=\"High\",energy_prices_hi!AQ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AR15,IF($O$1=\"Low\",energy_prices_low!AR15,IF($O$1=\"High\",energy_prices_hi!AR15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AS15,IF($O$1=\"Low\",energy_prices_low!AS15,IF($O$1=\"High\",energy_prices_hi!AS15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AT15,IF($O$1=\"Low\",energy_prices_low!AT15,IF($O$1=\"High\",energy_prices_hi!AT15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AU15,IF($O$1=\"Low\",energy_prices_low!AU15,IF($O$1=\"High\",energy_prices_hi!AU15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AV15,IF($O$1=\"Low\",energy_prices_low!AV15,IF($O$1=\"High\",energy_prices_hi!AV15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AW15,IF($O$1=\"Low\",energy_prices_low!AW15,IF($O$1=\"High\",energy_prices_hi!AW15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AX15,IF($O$1=\"Low\",energy_prices_low!AX15,IF($O$1=\"High\",energy_prices_hi!AX15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AY15,IF($O$1=\"Low\",energy_prices_low!AY15,IF($O$1=\"High\",energy_prices_hi!AY15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AZ15,IF($O$1=\"Low\",energy_prices_low!AZ15,IF($O$1=\"High\",energy_prices_hi!AZ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BA15,IF($O$1=\"Low\",energy_prices_low!BA15,IF($O$1=\"High\",energy_prices_hi!BA15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BB15,IF($O$1=\"Low\",energy_prices_low!BB15,IF($O$1=\"High\",energy_prices_hi!BB15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BC15,IF($O$1=\"Low\",energy_prices_low!BC15,IF($O$1=\"High\",energy_prices_hi!BC15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BD15,IF($O$1=\"Low\",energy_prices_low!BD15,IF($O$1=\"High\",energy_prices_hi!BD15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BE15,IF($O$1=\"Low\",energy_prices_low!BE15,IF($O$1=\"High\",energy_prices_hi!BE15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BF15,IF($O$1=\"Low\",energy_prices_low!BF15,IF($O$1=\"High\",energy_prices_hi!BF15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BG15,IF($O$1=\"Low\",energy_prices_low!BG15,IF($O$1=\"High\",energy_prices_hi!BG15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BH15,IF($O$1=\"Low\",energy_prices_low!BH15,IF($O$1=\"High\",energy_prices_hi!BH15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BI15,IF($O$1=\"Low\",energy_prices_low!BI15,IF($O$1=\"High\",energy_prices_hi!BI15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BJ15,IF($O$1=\"Low\",energy_prices_low!BJ15,IF($O$1=\"High\",energy_prices_hi!BJ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BK15,IF($O$1=\"Low\",energy_prices_low!BK15,IF($O$1=\"High\",energy_prices_hi!BK15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BL15,IF($O$1=\"Low\",energy_prices_low!BL15,IF($O$1=\"High\",energy_prices_hi!BL15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BM15,IF($O$1=\"Low\",energy_prices_low!BM15,IF($O$1=\"High\",energy_prices_hi!BM15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BN15,IF($O$1=\"Low\",energy_prices_low!BN15,IF($O$1=\"High\",energy_prices_hi!BN15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BO15,IF($O$1=\"Low\",energy_prices_low!BO15,IF($O$1=\"High\",energy_prices_hi!BO15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BP15,IF($O$1=\"Low\",energy_prices_low!BP15,IF($O$1=\"High\",energy_prices_hi!BP15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BQ15,IF($O$1=\"Low\",energy_prices_low!BQ15,IF($O$1=\"High\",energy_prices_hi!BQ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BR15,IF($O$1=\"Low\",energy_prices_low!BR15,IF($O$1=\"High\",energy_prices_hi!BR15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BS15,IF($O$1=\"Low\",energy_prices_low!BS15,IF($O$1=\"High\",energy_prices_hi!BS15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BT15,IF($O$1=\"Low\",energy_prices_low!BT15,IF($O$1=\"High\",energy_prices_hi!BT15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BU15,IF($O$1=\"Low\",energy_prices_low!BU15,IF($O$1=\"High\",energy_prices_hi!BU15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BV15,IF($O$1=\"Low\",energy_prices_low!BV15,IF($O$1=\"High\",energy_prices_hi!BV15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BW15,IF($O$1=\"Low\",energy_prices_low!BW15,IF($O$1=\"High\",energy_prices_hi!BW15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BX15,IF($O$1=\"Low\",energy_prices_low!BX15,IF($O$1=\"High\",energy_prices_hi!BX15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BY15,IF($O$1=\"Low\",energy_prices_low!BY15,IF($O$1=\"High\",energy_prices_hi!BY15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BZ15,IF($O$1=\"Low\",energy_prices_low!BZ15,IF($O$1=\"High\",energy_prices_hi!BZ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CA15,IF($O$1=\"Low\",energy_prices_low!CA15,IF($O$1=\"High\",energy_prices_hi!CA15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CB15,IF($O$1=\"Low\",energy_prices_low!CB15,IF($O$1=\"High\",energy_prices_hi!CB15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CC15,IF($O$1=\"Low\",energy_prices_low!CC15,IF($O$1=\"High\",energy_prices_hi!CC15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CD15,IF($O$1=\"Low\",energy_prices_low!CD15,IF($O$1=\"High\",energy_prices_hi!CD15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CE15,IF($O$1=\"Low\",energy_prices_low!CE15,IF($O$1=\"High\",energy_prices_hi!CE15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CF15,IF($O$1=\"Low\",energy_prices_low!CF15,IF($O$1=\"High\",energy_prices_hi!CF15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CG15,IF($O$1=\"Low\",energy_prices_low!CG15,IF($O$1=\"High\",energy_prices_hi!CG15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CH15,IF($O$1=\"Low\",energy_prices_low!CH15,IF($O$1=\"High\",energy_prices_hi!CH15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CI15,IF($O$1=\"Low\",energy_prices_low!CI15,IF($O$1=\"High\",energy_prices_hi!CI15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CJ15,IF($O$1=\"Low\",energy_prices_low!CJ15,IF($O$1=\"High\",energy_prices_hi!CJ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CK15,IF($O$1=\"Low\",energy_prices_low!CK15,IF($O$1=\"High\",energy_prices_hi!CK15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CL15,IF($O$1=\"Low\",energy_prices_low!CL15,IF($O$1=\"High\",energy_prices_hi!CL15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CM15,IF($O$1=\"Low\",energy_prices_low!CM15,IF($O$1=\"High\",energy_prices_hi!CM15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CN15,IF($O$1=\"Low\",energy_prices_low!CN15,IF($O$1=\"High\",energy_prices_hi!CN15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CO15,IF($O$1=\"Low\",energy_prices_low!CO15,IF($O$1=\"High\",energy_prices_hi!CO15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CP15,IF($O$1=\"Low\",energy_prices_low!CP15,IF($O$1=\"High\",energy_prices_hi!CP15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CQ15,IF($O$1=\"Low\",energy_prices_low!CQ15,IF($O$1=\"High\",energy_prices_hi!CQ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CR15,IF($O$1=\"Low\",energy_prices_low!CR15,IF($O$1=\"High\",energy_prices_hi!CR15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CS15,IF($O$1=\"Low\",energy_prices_low!CS15,IF($O$1=\"High\",energy_prices_hi!CS15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CT15,IF($O$1=\"Low\",energy_prices_low!CT15,IF($O$1=\"High\",energy_prices_hi!CT15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CU15,IF($O$1=\"Low\",energy_prices_low!CU15,IF($O$1=\"High\",energy_prices_hi!CU15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CV15,IF($O$1=\"Low\",energy_prices_low!CV15,IF($O$1=\"High\",energy_prices_hi!CV15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CW15,IF($O$1=\"Low\",energy_prices_low!CW15,IF($O$1=\"High\",energy_prices_hi!CW15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CX15,IF($O$1=\"Low\",energy_prices_low!CX15,IF($O$1=\"High\",energy_prices_hi!CX15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CY15,IF($O$1=\"Low\",energy_prices_low!CY15,IF($O$1=\"High\",energy_prices_hi!CY15)))","v":2.6257759771761924}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M47*1000000*M5)/100","v":0},{"$f":"(changes_in_energy!N47*1000000*N5)/100","v":0},{"$f":"(changes_in_energy!O47*1000000*O5)/100","v":0},{"$f":"(changes_in_energy!P47*1000000*P5)/100","v":0},{"$f":"(changes_in_energy!Q47*1000000*Q5)/100","v":0},{"$f":"(changes_in_energy!R47*1000000*R5)/100","v":0},{"$f":"(changes_in_energy!S47*1000000*S5)/100","v":0},{"$f":"(changes_in_energy!T47*1000000*T5)/100","v":0},{"$f":"(changes_in_energy!U47*1000000*U5)/100","v":0},{"$f":"(changes_in_energy!V47*1000000*V5)/100","v":0},{"$f":"(changes_in_energy!W47*1000000*W5)/100","v":0},{"$f":"(changes_in_energy!X47*1000000*X5)/100","v":0},{"$f":"(changes_in_energy!Y47*1000000*Y5)/100","v":0},{"$f":"(changes_in_energy!Z47*1000000*Z5)/100","v":0},{"$f":"(changes_in_energy!AA47*1000000*AA5)/100","v":0},{"$f":"(changes_in_energy!AB47*1000000*AB5)/100","v":0},{"$f":"(changes_in_energy!AC47*1000000*AC5)/100","v":0},{"$f":"(changes_in_energy!AD47*1000000*AD5)/100","v":0},{"$f":"(changes_in_energy!AE47*1000000*AE5)/100","v":0},{"$f":"(changes_in_energy!AF47*1000000*AF5)/100","v":0},{"$f":"(changes_in_energy!AG47*1000000*AG5)/100","v":0},{"$f":"(changes_in_energy!AH47*1000000*AH5)/100","v":0},{"$f":"(changes_in_energy!AI47*1000000*AI5)/100","v":0},{"$f":"(changes_in_energy!AJ47*1000000*AJ5)/100","v":0},{"$f":"(changes_in_energy!AK47*1000000*AK5)/100","v":0},{"$f":"(changes_in_energy!AL47*1000000*AL5)/100","v":0},{"$f":"(changes_in_energy!AM47*1000000*AM5)/100","v":0},{"$f":"(changes_in_energy!AN47*1000000*AN5)/100","v":0},{"$f":"(changes_in_energy!AO47*1000000*AO5)/100","v":0},{"$f":"(changes_in_energy!AP47*1000000*AP5)/100","v":0},{"$f":"(changes_in_energy!AQ47*1000000*AQ5)/100","v":0},{"$f":"(changes_in_energy!AR47*1000000*AR5)/100","v":0},{"$f":"(changes_in_energy!AS47*1000000*AS5)/100","v":0},{"$f":"(changes_in_energy!AT47*1000000*AT5)/100","v":0},{"$f":"(changes_in_energy!AU47*1000000*AU5)/100","v":0},{"$f":"(changes_in_energy!AV47*1000000*AV5)/100","v":0},{"$f":"(changes_in_energy!AW47*1000000*AW5)/100","v":0},{"$f":"(changes_in_energy!AX47*1000000*AX5)/100","v":0},{"$f":"(changes_in_energy!AY47*1000000*AY5)/100","v":0},{"$f":"(changes_in_energy!AZ47*1000000*AZ5)/100","v":0},{"$f":"(changes_in_energy!BA47*1000000*BA5)/100","v":0},{"$f":"(changes_in_energy!BB47*1000000*BB5)/100","v":0},{"$f":"(changes_in_energy!BC47*1000000*BC5)/100","v":0},{"$f":"(changes_in_energy!BD47*1000000*BD5)/100","v":0},{"$f":"(changes_in_energy!BE47*1000000*BE5)/100","v":0},{"$f":"(changes_in_energy!BF47*1000000*BF5)/100","v":0},{"$f":"(changes_in_energy!BG47*1000000*BG5)/100","v":0},{"$f":"(changes_in_energy!BH47*1000000*BH5)/100","v":0},{"$f":"(changes_in_energy!BI47*1000000*BI5)/100","v":0},{"$f":"(changes_in_energy!BJ47*1000000*BJ5)/100","v":0},{"$f":"(changes_in_energy!BK47*1000000*BK5)/100","v":0},{"$f":"(changes_in_energy!BL47*1000000*BL5)/100","v":0},{"$f":"(changes_in_energy!BM47*1000000*BM5)/100","v":0},{"$f":"(changes_in_energy!BN47*1000000*BN5)/100","v":0},{"$f":"(changes_in_energy!BO47*1000000*BO5)/100","v":0},{"$f":"(changes_in_energy!BP47*1000000*BP5)/100","v":0},{"$f":"(changes_in_energy!BQ47*1000000*BQ5)/100","v":0},{"$f":"(changes_in_energy!BR47*1000000*BR5)/100","v":0},{"$f":"(changes_in_energy!BS47*1000000*BS5)/100","v":0},{"$f":"(changes_in_energy!BT47*1000000*BT5)/100","v":0},{"$f":"(changes_in_energy!BU47*1000000*BU5)/100","v":0},{"$f":"(changes_in_energy!BV47*1000000*BV5)/100","v":0},{"$f":"(changes_in_energy!BW47*1000000*BW5)/100","v":0},{"$f":"(changes_in_energy!BX47*1000000*BX5)/100","v":0},{"$f":"(changes_in_energy!BY47*1000000*BY5)/100","v":0},{"$f":"(changes_in_energy!BZ47*1000000*BZ5)/100","v":0},{"$f":"(changes_in_energy!CA47*1000000*CA5)/100","v":0},{"$f":"(changes_in_energy!CB47*1000000*CB5)/100","v":0},{"$f":"(changes_in_energy!CC47*1000000*CC5)/100","v":0},{"$f":"(changes_in_energy!CD47*1000000*CD5)/100","v":0},{"$f":"(changes_in_energy!CE47*1000000*CE5)/100","v":0},{"$f":"(changes_in_energy!CF47*1000000*CF5)/100","v":0},{"$f":"(changes_in_energy!CG47*1000000*CG5)/100","v":0},{"$f":"(changes_in_energy!CH47*1000000*CH5)/100","v":0},{"$f":"(changes_in_energy!CI47*1000000*CI5)/100","v":0},{"$f":"(changes_in_energy!CJ47*1000000*CJ5)/100","v":0},{"$f":"(changes_in_energy!CK47*1000000*CK5)/100","v":0},{"$f":"(changes_in_energy!CL47*1000000*CL5)/100","v":0},{"$f":"(changes_in_energy!CM47*1000000*CM5)/100","v":0},{"$f":"(changes_in_energy!CN47*1000000*CN5)/100","v":0},{"$f":"(changes_in_energy!CO47*1000000*CO5)/100","v":0},{"$f":"(changes_in_energy!CP47*1000000*CP5)/100","v":0},{"$f":"(changes_in_energy!CQ47*1000000*CQ5)/100","v":0},{"$f":"(changes_in_energy!CR47*1000000*CR5)/100","v":0},{"$f":"(changes_in_energy!CS47*1000000*CS5)/100","v":0},{"$f":"(changes_in_energy!CT47*1000000*CT5)/100","v":0},{"$f":"(changes_in_energy!CU47*1000000*CU5)/100","v":0},{"$f":"(changes_in_energy!CV47*1000000*CV5)/100","v":0},{"$f":"(changes_in_energy!CW47*1000000*CW5)/100","v":0},{"$f":"(changes_in_energy!CX47*1000000*CX5)/100","v":0},{"$f":"(changes_in_energy!CY47*1000000*CY5)/100","v":0}]
[]
["Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M16,IF($O$1=\"Low\",energy_prices_low!M16,IF($O$1=\"High\",energy_prices_hi!M16)))","v":1.9802414514215654},{"$f":"IF($O$1=\"Central\",energy_prices!N16,IF($O$1=\"Low\",energy_prices_low!N16,IF($O$1=\"High\",energy_prices_hi!N16)))","v":2.5513178447805998},{"$f":"IF($O$1=\"Central\",energy_prices!O16,IF($O$1=\"Low\",energy_prices_low!O16,IF($O$1=\"High\",energy_prices_hi!O16)))","v":2.6712383401393671},{"$f":"IF($O$1=\"Central\",energy_prices!P16,IF($O$1=\"Low\",energy_prices_low!P16,IF($O$1=\"High\",energy_prices_hi!P16)))","v":2.9623596777936001},{"$f":"IF($O$1=\"Central\",energy_prices!Q16,IF($O$1=\"Low\",energy_prices_low!Q16,IF($O$1=\"High\",energy_prices_hi!Q16)))","v":2.1796891721800211},{"$f":"IF($O$1=\"Central\",energy_prices!R16,IF($O$1=\"Low\",energy_prices_low!R16,IF($O$1=\"High\",energy_prices_hi!R16)))","v":1.8620135740245121},{"$f":"IF($O$1=\"Central\",energy_prices!S16,IF($O$1=\"Low\",energy_prices_low!S16,IF($O$1=\"High\",energy_prices_hi!S16)))","v":1.5054931647990368},{"$f":"IF($O$1=\"Central\",energy_prices!T16,IF($O$1=\"Low\",energy_prices_low!T16,IF($O$1=\"High\",energy_prices_hi!T16)))","v":1.8879868942558649},{"$f":"IF($O$1=\"Central\",energy_prices!U16,IF($O$1=\"Low\",energy_prices_low!U16,IF($O$1=\"High\",energy_prices_hi!U16)))","v":2.4564486471013147},{"$f":"IF($O$1=\"Central\",energy_prices!V16,IF($O$1=\"Low\",energy_prices_low!V16,IF($O$1=\"High\",energy_prices_hi!V16)))","v":1.4257436679503384},{"$f":"IF($O$1=\"Central\",energy_prices!W16,IF($O$1=\"Low\",energy_prices_low!W16,IF($O$1=\"High\",energy_prices_hi!W16)))","v":0.99401670314606427},{"$f":"IF($O$1=\"Central\",energy_prices!X16,IF($O$1=\"Low\",energy_prices_low!X16,IF($O$1=\"High\",energy_prices_hi!X16)))","v":4.2589649103557514},{"$f":"IF($O$1=\"Central\",energy_prices!Y16,IF($O$1=\"Low\",energy_prices_low!Y16,IF($O$1=\"High\",energy_prices_hi!Y16)))","v":7.0512239428344623},{"$f":"IF($O$1=\"Central\",energy_prices!Z16,IF($O$1=\"Low\",energy_prices_low!Z16,IF($O$1=\"High\",energy_prices_hi!Z16)))","v":4.0279634468750825},{"$f":"IF($O$1=\"Central\",energy_prices!AA16,IF($O$1=\"Low\",energy_prices_low!AA16,IF($O$1=\"High\",energy_prices_hi!AA16)))","v":4.3864981851805664},{"$f":"IF($O$1=\"Central\",energy_prices!AB16,IF($O$1=\"Low\",energy_prices_low!AB16,IF($O$1=\"High\",energy_prices_hi!AB16)))","v":3.6785784635576424},{"$f":"IF($O$1=\"Central\",energy_prices!AC16,IF($O$1=\"Low\",energy_prices_low!AC16,IF($O$1=\"High\",energy_prices_hi!AC16)))","v":3.8395350594746742},{"$f":"IF($O$1=\"Central\",energy_prices!AD16,IF($O$1=\"Low\",energy_prices_low!AD16,IF($O$1=\"High\",energy_prices_hi!AD16)))","v":3.5302604541760489},{"$f":"IF($O$1=\"Central\",energy_prices!AE16,IF($O$1=\"Low\",energy_prices_low!AE16,IF($O$1=\"High\",energy_prices_hi!AE16)))","v":3.2206434526852861},{"$f":"IF($O$1=\"Central\",energy_prices!AF16,IF($O$1=\"Low\",energy_prices_low!AF16,IF($O$1=\"High\",energy_prices_hi!AF16)))","v":2.9116878889936308},{"$f":"IF($O$1=\"Central\",energy_prices!AG16,IF($O$1=\"Low\",energy_prices_low!AG16,IF($O$1=\"High\",energy_prices_hi!AG16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AH16,IF($O$1=\"Low\",energy_prices_low!AH16,IF($O$1=\"High\",energy_prices_hi!AH16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AI16,IF($O$1=\"Low\",energy_prices_low!AI16,IF($O$1=\"High\",energy_prices_hi!AI16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AJ16,IF($O$1=\"Low\",energy_prices_low!AJ16,IF($O$1=\"High\",energy_prices_hi!AJ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AK16,IF($O$1=\"Low\",energy_prices_low!AK16,IF($O$1=\"High\",energy_prices_hi!AK16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AL16,IF($O$1=\"Low\",energy_prices_low!AL16,IF($O$1=\"High\",energy_prices_hi!AL16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AM16,IF($O$1=\"Low\",energy_prices_low!AM16,IF($O$1=\"High\",energy_prices_hi!AM16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AN16,IF($O$1=\"Low\",energy_prices_low!AN16,IF($O$1=\"High\",energy_prices_hi!AN16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AO16,IF($O$1=\"Low\",energy_prices_low!AO16,IF($O$1=\"High\",energy_prices_hi!AO16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AP16,IF($O$1=\"Low\",energy_prices_low!AP16,IF($O$1=\"High\",energy_prices_hi!AP16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AQ16,IF($O$1=\"Low\",energy_prices_low!AQ16,IF($O$1=\"High\",energy_prices_hi!AQ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AR16,IF($O$1=\"Low\",energy_prices_low!AR16,IF($O$1=\"High\",energy_prices_hi!AR16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AS16,IF($O$1=\"Low\",energy_prices_low!AS16,IF($O$1=\"High\",energy_prices_hi!AS16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AT16,IF($O$1=\"Low\",energy_prices_low!AT16,IF($O$1=\"High\",energy_prices_hi!AT16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AU16,IF($O$1=\"Low\",energy_prices_low!AU16,IF($O$1=\"High\",energy_prices_hi!AU16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AV16,IF($O$1=\"Low\",energy_prices_low!AV16,IF($O$1=\"High\",energy_prices_hi!AV16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AW16,IF($O$1=\"Low\",energy_prices_low!AW16,IF($O$1=\"High\",energy_prices_hi!AW16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AX16,IF($O$1=\"Low\",energy_prices_low!AX16,IF($O$1=\"High\",energy_prices_hi!AX16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AY16,IF($O$1=\"Low\",energy_prices_low!AY16,IF($O$1=\"High\",energy_prices_hi!AY16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AZ16,IF($O$1=\"Low\",energy_prices_low!AZ16,IF($O$1=\"High\",energy_prices_hi!AZ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BA16,IF($O$1=\"Low\",energy_prices_low!BA16,IF($O$1=\"High\",energy_prices_hi!BA16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BB16,IF($O$1=\"Low\",energy_prices_low!BB16,IF($O$1=\"High\",energy_prices_hi!BB16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BC16,IF($O$1=\"Low\",energy_prices_low!BC16,IF($O$1=\"High\",energy_prices_hi!BC16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BD16,IF($O$1=\"Low\",energy_prices_low!BD16,IF($O$1=\"High\",energy_prices_hi!BD16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BE16,IF($O$1=\"Low\",energy_prices_low!BE16,IF($O$1=\"High\",energy_prices_hi!BE16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BF16,IF($O$1=\"Low\",energy_prices_low!BF16,IF($O$1=\"High\",energy_prices_hi!BF16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BG16,IF($O$1=\"Low\",energy_prices_low!BG16,IF($O$1=\"High\",energy_prices_hi!BG16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BH16,IF($O$1=\"Low\",energy_prices_low!BH16,IF($O$1=\"High\",energy_prices_hi!BH16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BI16,IF($O$1=\"Low\",energy_prices_low!BI16,IF($O$1=\"High\",energy_prices_hi!BI16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BJ16,IF($O$1=\"Low\",energy_prices_low!BJ16,IF($O$1=\"High\",energy_prices_hi!BJ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BK16,IF($O$1=\"Low\",energy_prices_low!BK16,IF($O$1=\"High\",energy_prices_hi!BK16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BL16,IF($O$1=\"Low\",energy_prices_low!BL16,IF($O$1=\"High\",energy_prices_hi!BL16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BM16,IF($O$1=\"Low\",energy_prices_low!BM16,IF($O$1=\"High\",energy_prices_hi!BM16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BN16,IF($O$1=\"Low\",energy_prices_low!BN16,IF($O$1=\"High\",energy_prices_hi!BN16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BO16,IF($O$1=\"Low\",energy_prices_low!BO16,IF($O$1=\"High\",energy_prices_hi!BO16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BP16,IF($O$1=\"Low\",energy_prices_low!BP16,IF($O$1=\"High\",energy_prices_hi!BP16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BQ16,IF($O$1=\"Low\",energy_prices_low!BQ16,IF($O$1=\"High\",energy_prices_hi!BQ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BR16,IF($O$1=\"Low\",energy_prices_low!BR16,IF($O$1=\"High\",energy_prices_hi!BR16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BS16,IF($O$1=\"Low\",energy_prices_low!BS16,IF($O$1=\"High\",energy_prices_hi!BS16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BT16,IF($O$1=\"Low\",energy_prices_low!BT16,IF($O$1=\"High\",energy_prices_hi!BT16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BU16,IF($O$1=\"Low\",energy_prices_low!BU16,IF($O$1=\"High\",energy_prices_hi!BU16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BV16,IF($O$1=\"Low\",energy_prices_low!BV16,IF($O$1=\"High\",energy_prices_hi!BV16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BW16,IF($O$1=\"Low\",energy_prices_low!BW16,IF($O$1=\"High\",energy_prices_hi!BW16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BX16,IF($O$1=\"Low\",energy_prices_low!BX16,IF($O$1=\"High\",energy_prices_hi!BX16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BY16,IF($O$1=\"Low\",energy_prices_low!BY16,IF($O$1=\"High\",energy_prices_hi!BY16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BZ16,IF($O$1=\"Low\",energy_prices_low!BZ16,IF($O$1=\"High\",energy_prices_hi!BZ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CA16,IF($O$1=\"Low\",energy_prices_low!CA16,IF($O$1=\"High\",energy_prices_hi!CA16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CB16,IF($O$1=\"Low\",energy_prices_low!CB16,IF($O$1=\"High\",energy_prices_hi!CB16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CC16,IF($O$1=\"Low\",energy_prices_low!CC16,IF($O$1=\"High\",energy_prices_hi!CC16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CD16,IF($O$1=\"Low\",energy_prices_low!CD16,IF($O$1=\"High\",energy_prices_hi!CD16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CE16,IF($O$1=\"Low\",energy_prices_low!CE16,IF($O$1=\"High\",energy_prices_hi!CE16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CF16,IF($O$1=\"Low\",energy_prices_low!CF16,IF($O$1=\"High\",energy_prices_hi!CF16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CG16,IF($O$1=\"Low\",energy_prices_low!CG16,IF($O$1=\"High\",energy_prices_hi!CG16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CH16,IF($O$1=\"Low\",energy_prices_low!CH16,IF($O$1=\"High\",energy_prices_hi!CH16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CI16,IF($O$1=\"Low\",energy_prices_low!CI16,IF($O$1=\"High\",energy_prices_hi!CI16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CJ16,IF($O$1=\"Low\",energy_prices_low!CJ16,IF($O$1=\"High\",energy_prices_hi!CJ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CK16,IF($O$1=\"Low\",energy_prices_low!CK16,IF($O$1=\"High\",energy_prices_hi!CK16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CL16,IF($O$1=\"Low\",energy_prices_low!CL16,IF($O$1=\"High\",energy_prices_hi!CL16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CM16,IF($O$1=\"Low\",energy_prices_low!CM16,IF($O$1=\"High\",energy_prices_hi!CM16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CN16,IF($O$1=\"Low\",energy_prices_low!CN16,IF($O$1=\"High\",energy_prices_hi!CN16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CO16,IF($O$1=\"Low\",energy_prices_low!CO16,IF($O$1=\"High\",energy_prices_hi!CO16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CP16,IF($O$1=\"Low\",energy_prices_low!CP16,IF($O$1=\"High\",energy_prices_hi!CP16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CQ16,IF($O$1=\"Low\",energy_prices_low!CQ16,IF($O$1=\"High\",energy_prices_hi!CQ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CR16,IF($O$1=\"Low\",energy_prices_low!CR16,IF($O$1=\"High\",energy_prices_hi!CR16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CS16,IF($O$1=\"Low\",energy_prices_low!CS16,IF($O$1=\"High\",energy_prices_hi!CS16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CT16,IF($O$1=\"Low\",energy_prices_low!CT16,IF($O$1=\"High\",energy_prices_hi!CT16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CU16,IF($O$1=\"Low\",energy_prices_low!CU16,IF($O$1=\"High\",energy_prices_hi!CU16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CV16,IF($O$1=\"Low\",energy_prices_low!CV16,IF($O$1=\"High\",energy_prices_hi!CV16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CW16,IF($O$1=\"Low\",energy_prices_low!CW16,IF($O$1=\"High\",energy_prices_hi!CW16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CX16,IF($O$1=\"Low\",energy_prices_low!CX16,IF($O$1=\"High\",energy_prices_hi!CX16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CY16,IF($O$1=\"Low\",energy_prices_low!CY16,IF($O$1=\"High\",energy_prices_hi!CY16)))","v":2.5674151538228176}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M48*1000000*M8)/100","v":0},{"$f":"(changes_in_energy!N48*1000000*N8)/100","v":0},{"$f":"(changes_in_energy!O48*1000000*O8)/100","v":0},{"$f":"(changes_in_energy!P48*1000000*P8)/100","v":0},{"$f":"(changes_in_energy!Q48*1000000*Q8)/100","v":0},{"$f":"(changes_in_energy!R48*1000000*R8)/100","v":0},{"$f":"(changes_in_energy!S48*1000000*S8)/100","v":0},{"$f":"(changes_in_energy!T48*1000000*T8)/100","v":0},{"$f":"(changes_in_energy!U48*1000000*U8)/100","v":0},{"$f":"(changes_in_energy!V48*1000000*V8)/100","v":0},{"$f":"(changes_in_energy!W48*1000000*W8)/100","v":0},{"$f":"(changes_in_energy!X48*1000000*X8)/100","v":0},{"$f":"(changes_in_energy!Y48*1000000*Y8)/100","v":0},{"$f":"(changes_in_energy!Z48*1000000*Z8)/100","v":0},{"$f":"(changes_in_energy!AA48*1000000*AA8)/100","v":0},{"$f":"(changes_in_energy!AB48*1000000*AB8)/100","v":0},{"$f":"(changes_in_energy!AC48*1000000*AC8)/100","v":0},{"$f":"(changes_in_energy!AD48*1000000*AD8)/100","v":0},{"$f":"(changes_in_energy!AE48*1000000*AE8)/100","v":0},{"$f":"(changes_in_energy!AF48*1000000*AF8)/100","v":0},{"$f":"(changes_in_energy!AG48*1000000*AG8)/100","v":0},{"$f":"(changes_in_energy!AH48*1000000*AH8)/100","v":0},{"$f":"(changes_in_energy!AI48*1000000*AI8)/100","v":0},{"$f":"(changes_in_energy!AJ48*1000000*AJ8)/100","v":0},{"$f":"(changes_in_energy!AK48*1000000*AK8)/100","v":0},{"$f":"(changes_in_energy!AL48*1000000*AL8)/100","v":0},{"$f":"(changes_in_energy!AM48*1000000*AM8)/100","v":0},{"$f":"(changes_in_energy!AN48*1000000*AN8)/100","v":0},{"$f":"(changes_in_energy!AO48*1000000*AO8)/100","v":0},{"$f":"(changes_in_energy!AP48*1000000*AP8)/100","v":0},{"$f":"(changes_in_energy!AQ48*1000000*AQ8)/100","v":0},{"$f":"(changes_in_energy!AR48*1000000*AR8)/100","v":0},{"$f":"(changes_in_energy!AS48*1000000*AS8)/100","v":0},{"$f":"(changes_in_energy!AT48*1000000*AT8)/100","v":0},{"$f":"(changes_in_energy!AU48*1000000*AU8)/100","v":0},{"$f":"(changes_in_energy!AV48*1000000*AV8)/100","v":0},{"$f":"(changes_in_energy!AW48*1000000*AW8)/100","v":0},{"$f":"(changes_in_energy!AX48*1000000*AX8)/100","v":0},{"$f":"(changes_in_energy!AY48*1000000*AY8)/100","v":0},{"$f":"(changes_in_energy!AZ48*1000000*AZ8)/100","v":0},{"$f":"(changes_in_energy!BA48*1000000*BA8)/100","v":0},{"$f":"(changes_in_energy!BB48*1000000*BB8)/100","v":0},{"$f":"(changes_in_energy!BC48*1000000*BC8)/100","v":0},{"$f":"(changes_in_energy!BD48*1000000*BD8)/100","v":0},{"$f":"(changes_in_energy!BE48*1000000*BE8)/100","v":0},{"$f":"(changes_in_energy!BF48*1000000*BF8)/100","v":0},{"$f":"(changes_in_energy!BG48*1000000*BG8)/100","v":0},{"$f":"(changes_in_energy!BH48*1000000*BH8)/100","v":0},{"$f":"(changes_in_energy!BI48*1000000*BI8)/100","v":0},{"$f":"(changes_in_energy!BJ48*1000000*BJ8)/100","v":0},{"$f":"(changes_in_energy!BK48*1000000*BK8)/100","v":0},{"$f":"(changes_in_energy!BL48*1000000*BL8)/100","v":0},{"$f":"(changes_in_energy!BM48*1000000*BM8)/100","v":0},{"$f":"(changes_in_energy!BN48*1000000*BN8)/100","v":0},{"$f":"(changes_in_energy!BO48*1000000*BO8)/100","v":0},{"$f":"(changes_in_energy!BP48*1000000*BP8)/100","v":0},{"$f":"(changes_in_energy!BQ48*1000000*BQ8)/100","v":0},{"$f":"(changes_in_energy!BR48*1000000*BR8)/100","v":0},{"$f":"(changes_in_energy!BS48*1000000*BS8)/100","v":0},{"$f":"(changes_in_energy!BT48*1000000*BT8)/100","v":0},{"$f":"(changes_in_energy!BU48*1000000*BU8)/100","v":0},{"$f":"(changes_in_energy!BV48*1000000*BV8)/100","v":0},{"$f":"(changes_in_energy!BW48*1000000*BW8)/100","v":0},{"$f":"(changes_in_energy!BX48*1000000*BX8)/100","v":0},{"$f":"(changes_in_energy!BY48*1000000*BY8)/100","v":0},{"$f":"(changes_in_energy!BZ48*1000000*BZ8)/100","v":0},{"$f":"(changes_in_energy!CA48*1000000*CA8)/100","v":0},{"$f":"(changes_in_energy!CB48*1000000*CB8)/100","v":0},{"$f":"(changes_in_energy!CC48*1000000*CC8)/100","v":0},{"$f":"(changes_in_energy!CD48*1000000*CD8)/100","v":0},{"$f":"(changes_in_energy!CE48*1000000*CE8)/100","v":0},{"$f":"(changes_in_energy!CF48*1000000*CF8)/100","v":0},{"$f":"(changes_in_energy!CG48*1000000*CG8)/100","v":0},{"$f":"(changes_in_energy!CH48*1000000*CH8)/100","v":0},{"$f":"(changes_in_energy!CI48*1000000*CI8)/100","v":0},{"$f":"(changes_in_energy!CJ48*1000000*CJ8)/100","v":0},{"$f":"(changes_in_energy!CK48*1000000*CK8)/100","v":0},{"$f":"(changes_in_energy!CL48*1000000*CL8)/100","v":0},{"$f":"(changes_in_energy!CM48*1000000*CM8)/100","v":0},{"$f":"(changes_in_energy!CN48*1000000*CN8)/100","v":0},{"$f":"(changes_in_energy!CO48*1000000*CO8)/100","v":0},{"$f":"(changes_in_energy!CP48*1000000*CP8)/100","v":0},{"$f":"(changes_in_energy!CQ48*1000000*CQ8)/100","v":0},{"$f":"(changes_in_energy!CR48*1000000*CR8)/100","v":0},{"$f":"(changes_in_energy!CS48*1000000*CS8)/100","v":0},{"$f":"(changes_in_energy!CT48*1000000*CT8)/100","v":0},{"$f":"(changes_in_energy!CU48*1000000*CU8)/100","v":0},{"$f":"(changes_in_energy!CV48*1000000*CV8)/100","v":0},{"$f":"(changes_in_energy!CW48*1000000*CW8)/100","v":0},{"$f":"(changes_in_energy!CX48*1000000*CX8)/100","v":0},{"$f":"(changes_in_energy!CY48*1000000*CY8)/100","v":0}]
[]
["Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M17,IF($O$1=\"Low\",energy_prices_low!M17,IF($O$1=\"High\",energy_prices_hi!M17)))","v":1.9376850964177537},{"$f":"IF($O$1=\"Central\",energy_prices!N17,IF($O$1=\"Low\",energy_prices_low!N17,IF($O$1=\"High\",energy_prices_hi!N17)))","v":2.5035135637182564},{"$f":"IF($O$1=\"Central\",energy_prices!O17,IF($O$1=\"Low\",energy_prices_low!O17,IF($O$1=\"High\",energy_prices_hi!O17)))","v":2.6193975088410384},{"$f":"IF($O$1=\"Central\",energy_prices!P17,IF($O$1=\"Low\",energy_prices_low!P17,IF($O$1=\"High\",energy_prices_hi!P17)))","v":2.9053214935966563},{"$f":"IF($O$1=\"Central\",energy_prices!Q17,IF($O$1=\"Low\",energy_prices_low!Q17,IF($O$1=\"High\",energy_prices_hi!Q17)))","v":2.1236560067661872},{"$f":"IF($O$1=\"Central\",energy_prices!R17,IF($O$1=\"Low\",energy_prices_low!R17,IF($O$1=\"High\",energy_prices_hi!R17)))","v":1.8013220467734867},{"$f":"IF($O$1=\"Central\",energy_prices!S17,IF($O$1=\"Low\",energy_prices_low!S17,IF($O$1=\"High\",energy_prices_hi!S17)))","v":1.4440770267639045},{"$f":"IF($O$1=\"Central\",energy_prices!T17,IF($O$1=\"Low\",energy_prices_low!T17,IF($O$1=\"High\",energy_prices_hi!T17)))","v":1.8299146828242834},{"$f":"IF($O$1=\"Central\",energy_prices!U17,IF($O$1=\"Low\",energy_prices_low!U17,IF($O$1=\"High\",energy_prices_hi!U17)))","v":2.4004803702513682},{"$f":"IF($O$1=\"Central\",energy_prices!V17,IF($O$1=\"Low\",energy_prices_low!V17,IF($O$1=\"High\",energy_prices_hi!V17)))","v":1.3706919388699954},{"$f":"IF($O$1=\"Central\",energy_prices!W17,IF($O$1=\"Low\",energy_prices_low!W17,IF($O$1=\"High\",energy_prices_hi!W17)))","v":0.93965315381383907},{"$f":"IF($O$1=\"Central\",energy_prices!X17,IF($O$1=\"Low\",energy_prices_low!X17,IF($O$1=\"High\",energy_prices_hi!X17)))","v":4.210471275405073},{"$f":"IF($O$1=\"Central\",energy_prices!Y17,IF($O$1=\"Low\",energy_prices_low!Y17,IF($O$1=\"High\",energy_prices_hi!Y17)))","v":7.0018088116011716},{"$f":"IF($O$1=\"Central\",energy_prices!Z17,IF($O$1=\"Low\",energy_prices_low!Z17,IF($O$1=\"High\",energy_prices_hi!Z17)))","v":3.9811478999550323},{"$f":"IF($O$1=\"Central\",energy_prices!AA17,IF($O$1=\"Low\",energy_prices_low!AA17,IF($O$1=\"High\",energy_prices_hi!AA17)))","v":4.3409374137082661},{"$f":"IF($O$1=\"Central\",energy_prices!AB17,IF($O$1=\"Low\",energy_prices_low!AB17,IF($O$1=\"High\",energy_prices_hi!AB17)))","v":3.6339996347627093},{"$f":"IF($O$1=\"Central\",energy_prices!AC17,IF($O$1=\"Low\",energy_prices_low!AC17,IF($O$1=\"High\",energy_prices_hi!AC17)))","v":3.7952856225911002},{"$f":"IF($O$1=\"Central\",energy_prices!AD17,IF($O$1=\"Low\",energy_prices_low!AD17,IF($O$1=\"High\",energy_prices_hi!AD17)))","v":3.4864502880231996},{"$f":"IF($O$1=\"Central\",energy_prices!AE17,IF($O$1=\"Low\",energy_prices_low!AE17,IF($O$1=\"High\",energy_prices_hi!AE17)))","v":3.177496386577312},{"$f":"IF($O$1=\"Central\",energy_prices!AF17,IF($O$1=\"Low\",energy_prices_low!AF17,IF($O$1=\"High\",energy_prices_hi!AF17)))","v":2.8690589071660395},{"$f":"IF($O$1=\"Central\",energy_prices!AG17,IF($O$1=\"Low\",energy_prices_low!AG17,IF($O$1=\"High\",energy_prices_hi!AG17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AH17,IF($O$1=\"Low\",energy_prices_low!AH17,IF($O$1=\"High\",energy_prices_hi!AH17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AI17,IF($O$1=\"Low\",energy_prices_low!AI17,IF($O$1=\"High\",energy_prices_hi!AI17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AJ17,IF($O$1=\"Low\",energy_prices_low!AJ17,IF($O$1=\"High\",energy_prices_hi!AJ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AK17,IF($O$1=\"Low\",energy_prices_low!AK17,IF($O$1=\"High\",energy_prices_hi!AK17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AL17,IF($O$1=\"Low\",energy_prices_low!AL17,IF($O$1=\"High\",energy_prices_hi!AL17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AM17,IF($O$1=\"Low\",energy_prices_low!AM17,IF($O$1=\"High\",energy_prices_hi!AM17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AN17,IF($O$1=\"Low\",energy_prices_low!AN17,IF($O$1=\"High\",energy_prices_hi!AN17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AO17,IF($O$1=\"Low\",energy_prices_low!AO17,IF($O$1=\"High\",energy_prices_hi!AO17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AP17,IF($O$1=\"Low\",energy_prices_low!AP17,IF($O$1=\"High\",energy_prices_hi!AP17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AQ17,IF($O$1=\"Low\",energy_prices_low!AQ17,IF($O$1=\"High\",energy_prices_hi!AQ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AR17,IF($O$1=\"Low\",energy_prices_low!AR17,IF($O$1=\"High\",energy_prices_hi!AR17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AS17,IF($O$1=\"Low\",energy_prices_low!AS17,IF($O$1=\"High\",energy_prices_hi!AS17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AT17,IF($O$1=\"Low\",energy_prices_low!AT17,IF($O$1=\"High\",energy_prices_hi!AT17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AU17,IF($O$1=\"Low\",energy_prices_low!AU17,IF($O$1=\"High\",energy_prices_hi!AU17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AV17,IF($O$1=\"Low\",energy_prices_low!AV17,IF($O$1=\"High\",energy_prices_hi!AV17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AW17,IF($O$1=\"Low\",energy_prices_low!AW17,IF($O$1=\"High\",energy_prices_hi!AW17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AX17,IF($O$1=\"Low\",energy_prices_low!AX17,IF($O$1=\"High\",energy_prices_hi!AX17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AY17,IF($O$1=\"Low\",energy_prices_low!AY17,IF($O$1=\"High\",energy_prices_hi!AY17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AZ17,IF($O$1=\"Low\",energy_prices_low!AZ17,IF($O$1=\"High\",energy_prices_hi!AZ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BA17,IF($O$1=\"Low\",energy_prices_low!BA17,IF($O$1=\"High\",energy_prices_hi!BA17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BB17,IF($O$1=\"Low\",energy_prices_low!BB17,IF($O$1=\"High\",energy_prices_hi!BB17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BC17,IF($O$1=\"Low\",energy_prices_low!BC17,IF($O$1=\"High\",energy_prices_hi!BC17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BD17,IF($O$1=\"Low\",energy_prices_low!BD17,IF($O$1=\"High\",energy_prices_hi!BD17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BE17,IF($O$1=\"Low\",energy_prices_low!BE17,IF($O$1=\"High\",energy_prices_hi!BE17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BF17,IF($O$1=\"Low\",energy_prices_low!BF17,IF($O$1=\"High\",energy_prices_hi!BF17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BG17,IF($O$1=\"Low\",energy_prices_low!BG17,IF($O$1=\"High\",energy_prices_hi!BG17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BH17,IF($O$1=\"Low\",energy_prices_low!BH17,IF($O$1=\"High\",energy_prices_hi!BH17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BI17,IF($O$1=\"Low\",energy_prices_low!BI17,IF($O$1=\"High\",energy_prices_hi!BI17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BJ17,IF($O$1=\"Low\",energy_prices_low!BJ17,IF($O$1=\"High\",energy_prices_hi!BJ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BK17,IF($O$1=\"Low\",energy_prices_low!BK17,IF($O$1=\"High\",energy_prices_hi!BK17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BL17,IF($O$1=\"Low\",energy_prices_low!BL17,IF($O$1=\"High\",energy_prices_hi!BL17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BM17,IF($O$1=\"Low\",energy_prices_low!BM17,IF($O$1=\"High\",energy_prices_hi!BM17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BN17,IF($O$1=\"Low\",energy_prices_low!BN17,IF($O$1=\"High\",energy_prices_hi!BN17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BO17,IF($O$1=\"Low\",energy_prices_low!BO17,IF($O$1=\"High\",energy_prices_hi!BO17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BP17,IF($O$1=\"Low\",energy_prices_low!BP17,IF($O$1=\"High\",energy_prices_hi!BP17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BQ17,IF($O$1=\"Low\",energy_prices_low!BQ17,IF($O$1=\"High\",energy_prices_hi!BQ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BR17,IF($O$1=\"Low\",energy_prices_low!BR17,IF($O$1=\"High\",energy_prices_hi!BR17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BS17,IF($O$1=\"Low\",energy_prices_low!BS17,IF($O$1=\"High\",energy_prices_hi!BS17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BT17,IF($O$1=\"Low\",energy_prices_low!BT17,IF($O$1=\"High\",energy_prices_hi!BT17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BU17,IF($O$1=\"Low\",energy_prices_low!BU17,IF($O$1=\"High\",energy_prices_hi!BU17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BV17,IF($O$1=\"Low\",energy_prices_low!BV17,IF($O$1=\"High\",energy_prices_hi!BV17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BW17,IF($O$1=\"Low\",energy_prices_low!BW17,IF($O$1=\"High\",energy_prices_hi!BW17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BX17,IF($O$1=\"Low\",energy_prices_low!BX17,IF($O$1=\"High\",energy_prices_hi!BX17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BY17,IF($O$1=\"Low\",energy_prices_low!BY17,IF($O$1=\"High\",energy_prices_hi!BY17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BZ17,IF($O$1=\"Low\",energy_prices_low!BZ17,IF($O$1=\"High\",energy_prices_hi!BZ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CA17,IF($O$1=\"Low\",energy_prices_low!CA17,IF($O$1=\"High\",energy_prices_hi!CA17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CB17,IF($O$1=\"Low\",energy_prices_low!CB17,IF($O$1=\"High\",energy_prices_hi!CB17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CC17,IF($O$1=\"Low\",energy_prices_low!CC17,IF($O$1=\"High\",energy_prices_hi!CC17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CD17,IF($O$1=\"Low\",energy_prices_low!CD17,IF($O$1=\"High\",energy_prices_hi!CD17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CE17,IF($O$1=\"Low\",energy_prices_low!CE17,IF($O$1=\"High\",energy_prices_hi!CE17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CF17,IF($O$1=\"Low\",energy_prices_low!CF17,IF($O$1=\"High\",energy_prices_hi!CF17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CG17,IF($O$1=\"Low\",energy_prices_low!CG17,IF($O$1=\"High\",energy_prices_hi!CG17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CH17,IF($O$1=\"Low\",energy_prices_low!CH17,IF($O$1=\"High\",energy_prices_hi!CH17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CI17,IF($O$1=\"Low\",energy_prices_low!CI17,IF($O$1=\"High\",energy_prices_hi!CI17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CJ17,IF($O$1=\"Low\",energy_prices_low!CJ17,IF($O$1=\"High\",energy_prices_hi!CJ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CK17,IF($O$1=\"Low\",energy_prices_low!CK17,IF($O$1=\"High\",energy_prices_hi!CK17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CL17,IF($O$1=\"Low\",energy_prices_low!CL17,IF($O$1=\"High\",energy_prices_hi!CL17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CM17,IF($O$1=\"Low\",energy_prices_low!CM17,IF($O$1=\"High\",energy_prices_hi!CM17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CN17,IF($O$1=\"Low\",energy_prices_low!CN17,IF($O$1=\"High\",energy_prices_hi!CN17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CO17,IF($O$1=\"Low\",energy_prices_low!CO17,IF($O$1=\"High\",energy_prices_hi!CO17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CP17,IF($O$1=\"Low\",energy_prices_low!CP17,IF($O$1=\"High\",energy_prices_hi!CP17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CQ17,IF($O$1=\"Low\",energy_prices_low!CQ17,IF($O$1=\"High\",energy_prices_hi!CQ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CR17,IF($O$1=\"Low\",energy_prices_low!CR17,IF($O$1=\"High\",energy_prices_hi!CR17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CS17,IF($O$1=\"Low\",energy_prices_low!CS17,IF($O$1=\"High\",energy_prices_hi!CS17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CT17,IF($O$1=\"Low\",energy_prices_low!CT17,IF($O$1=\"High\",energy_prices_hi!CT17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CU17,IF($O$1=\"Low\",energy_prices_low!CU17,IF($O$1=\"High\",energy_prices_hi!CU17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CV17,IF($O$1=\"Low\",energy_prices_low!CV17,IF($O$1=\"High\",energy_prices_hi!CV17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CW17,IF($O$1=\"Low\",energy_prices_low!CW17,IF($O$1=\"High\",energy_prices_hi!CW17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CX17,IF($O$1=\"Low\",energy_prices_low!CX17,IF($O$1=\"High\",energy_prices_hi!CX17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CY17,IF($O$1=\"Low\",energy_prices_low!CY17,IF($O$1=\"High\",energy_prices_hi!CY17)))","v":2.5255324101464369}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M49*1000000*M11)/100","v":0},{"$f":"(changes_in_energy!N49*1000000*N11)/100","v":0},{"$f":"(changes_in_energy!O49*1000000*O11)/100","v":0},{"$f":"(changes_in_energy!P49*1000000*P11)/100","v":0},{"$f":"(changes_in_energy!Q49*1000000*Q11)/100","v":0},{"$f":"(changes_in_energy!R49*1000000*R11)/100","v":0},{"$f":"(changes_in_energy!S49*1000000*S11)/100","v":0},{"$f":"(changes_in_energy!T49*1000000*T11)/100","v":0},{"$f":"(changes_in_energy!U49*1000000*U11)/100","v":0},{"$f":"(changes_in_energy!V49*1000000*V11)/100","v":0},{"$f":"(changes_in_energy!W49*1000000*W11)/100","v":0},{"$f":"(changes_in_energy!X49*1000000*X11)/100","v":0},{"$f":"(changes_in_energy!Y49*1000000*Y11)/100","v":0},{"$f":"(changes_in_energy!Z49*1000000*Z11)/100","v":0},{"$f":"(changes_in_energy!AA49*1000000*AA11)/100","v":0},{"$f":"(changes_in_energy!AB49*1000000*AB11)/100","v":0},{"$f":"(changes_in_energy!AC49*1000000*AC11)/100","v":0},{"$f":"(changes_in_energy!AD49*1000000*AD11)/100","v":0},{"$f":"(changes_in_energy!AE49*1000000*AE11)/100","v":0},{"$f":"(changes_in_energy!AF49*1000000*AF11)/100","v":0},{"$f":"(changes_in_energy!AG49*1000000*AG11)/100","v":0},{"$f":"(changes_in_energy!AH49*1000000*AH11)/100","v":0},{"$f":"(changes_in_energy!AI49*1000000*AI11)/100","v":0},{"$f":"(changes_in_energy!AJ49*1000000*AJ11)/100","v":0},{"$f":"(changes_in_energy!AK49*1000000*AK11)/100","v":0},{"$f":"(changes_in_energy!AL49*1000000*AL11)/100","v":0},{"$f":"(changes_in_energy!AM49*1000000*AM11)/100","v":0},{"$f":"(changes_in_energy!AN49*1000000*AN11)/100","v":0},{"$f":"(changes_in_energy!AO49*1000000*AO11)/100","v":0},{"$f":"(changes_in_energy!AP49*1000000*AP11)/100","v":0},{"$f":"(changes_in_energy!AQ49*1000000*AQ11)/100","v":0},{"$f":"(changes_in_energy!AR49*1000000*AR11)/100","v":0},{"$f":"(changes_in_energy!AS49*1000000*AS11)/100","v":0},{"$f":"(changes_in_energy!AT49*1000000*AT11)/100","v":0},{"$f":"(changes_in_energy!AU49*1000000*AU11)/100","v":0},{"$f":"(changes_in_energy!AV49*1000000*AV11)/100","v":0},{"$f":"(changes_in_energy!AW49*1000000*AW11)/100","v":0},{"$f":"(changes_in_energy!AX49*1000000*AX11)/100","v":0},{"$f":"(changes_in_energy!AY49*1000000*AY11)/100","v":0},{"$f":"(changes_in_energy!AZ49*1000000*AZ11)/100","v":0},{"$f":"(changes_in_energy!BA49*1000000*BA11)/100","v":0},{"$f":"(changes_in_energy!BB49*1000000*BB11)/100","v":0},{"$f":"(changes_in_energy!BC49*1000000*BC11)/100","v":0},{"$f":"(changes_in_energy!BD49*1000000*BD11)/100","v":0},{"$f":"(changes_in_energy!BE49*1000000*BE11)/100","v":0},{"$f":"(changes_in_energy!BF49*1000000*BF11)/100","v":0},{"$f":"(changes_in_energy!BG49*1000000*BG11)/100","v":0},{"$f":"(changes_in_energy!BH49*1000000*BH11)/100","v":0},{"$f":"(changes_in_energy!BI49*1000000*BI11)/100","v":0},{"$f":"(changes_in_energy!BJ49*1000000*BJ11)/100","v":0},{"$f":"(changes_in_energy!BK49*1000000*BK11)/100","v":0},{"$f":"(changes_in_energy!BL49*1000000*BL11)/100","v":0},{"$f":"(changes_in_energy!BM49*1000000*BM11)/100","v":0},{"$f":"(changes_in_energy!BN49*1000000*BN11)/100","v":0},{"$f":"(changes_in_energy!BO49*1000000*BO11)/100","v":0},{"$f":"(changes_in_energy!BP49*1000000*BP11)/100","v":0},{"$f":"(changes_in_energy!BQ49*1000000*BQ11)/100","v":0},{"$f":"(changes_in_energy!BR49*1000000*BR11)/100","v":0},{"$f":"(changes_in_energy!BS49*1000000*BS11)/100","v":0},{"$f":"(changes_in_energy!BT49*1000000*BT11)/100","v":0},{"$f":"(changes_in_energy!BU49*1000000*BU11)/100","v":0},{"$f":"(changes_in_energy!BV49*1000000*BV11)/100","v":0},{"$f":"(changes_in_energy!BW49*1000000*BW11)/100","v":0},{"$f":"(changes_in_energy!BX49*1000000*BX11)/100","v":0},{"$f":"(changes_in_energy!BY49*1000000*BY11)/100","v":0},{"$f":"(changes_in_energy!BZ49*1000000*BZ11)/100","v":0},{"$f":"(changes_in_energy!CA49*1000000*CA11)/100","v":0},{"$f":"(changes_in_energy!CB49*1000000*CB11)/100","v":0},{"$f":"(changes_in_energy!CC49*1000000*CC11)/100","v":0},{"$f":"(changes_in_energy!CD49*1000000*CD11)/100","v":0},{"$f":"(changes_in_energy!CE49*1000000*CE11)/100","v":0},{"$f":"(changes_in_energy!CF49*1000000*CF11)/100","v":0},{"$f":"(changes_in_energy!CG49*1000000*CG11)/100","v":0},{"$f":"(changes_in_energy!CH49*1000000*CH11)/100","v":0},{"$f":"(changes_in_energy!CI49*1000000*CI11)/100","v":0},{"$f":"(changes_in_energy!CJ49*1000000*CJ11)/100","v":0},{"$f":"(changes_in_energy!CK49*1000000*CK11)/100","v":0},{"$f":"(changes_in_energy!CL49*1000000*CL11)/100","v":0},{"$f":"(changes_in_energy!CM49*1000000*CM11)/100","v":0},{"$f":"(changes_in_energy!CN49*1000000*CN11)/100","v":0},{"$f":"(changes_in_energy!CO49*1000000*CO11)/100","v":0},{"$f":"(changes_in_energy!CP49*1000000*CP11)/100","v":0},{"$f":"(changes_in_energy!CQ49*1000000*CQ11)/100","v":0},{"$f":"(changes_in_energy!CR49*1000000*CR11)/100","v":0},{"$f":"(changes_in_energy!CS49*1000000*CS11)/100","v":0},{"$f":"(changes_in_energy!CT49*1000000*CT11)/100","v":0},{"$f":"(changes_in_energy!CU49*1000000*CU11)/100","v":0},{"$f":"(changes_in_energy!CV49*1000000*CV11)/100","v":0},{"$f":"(changes_in_energy!CW49*1000000*CW11)/100","v":0},{"$f":"(changes_in_energy!CX49*1000000*CX11)/100","v":0},{"$f":"(changes_in_energy!CY49*1000000*CY11)/100","v":0}]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M6+M9+M12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR6+BR9+BR12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M14*discount_factors!L7","v":0},{"$f":"N14*discount_factors!M7","v":0},{"$f":"O14*discount_factors!N7","v":0},{"$f":"P14*discount_factors!O7","v":0},{"$f":"Q14*discount_factors!P7","v":0},{"$f":"R14*discount_factors!Q7","v":0},{"$f":"S14*discount_factors!R7","v":0},{"$f":"T14*discount_factors!S7","v":0},{"$f":"U14*discount_factors!T7","v":0},{"$f":"V14*discount_factors!U7","v":0},{"$f":"W14*discount_factors!V7","v":0},{"$f":"X14*discount_factors!W7","v":0},{"$f":"Y14*discount_factors!X7","v":0},{"$f":"Z14*discount_factors!Y7","v":0},{"$f":"AA14*discount_factors!Z7","v":0},{"$f":"AB14*discount_factors!AA7","v":0},{"$f":"AC14*discount_factors!AB7","v":0},{"$f":"AD14*discount_factors!AC7","v":0},{"$f":"AE14*discount_factors!AD7","v":0},{"$f":"AF14*discount_factors!AE7","v":0},{"$f":"AG14*discount_factors!AF7","v":0},{"$f":"AH14*discount_factors!AG7","v":0},{"$f":"AI14*discount_factors!AH7","v":0},{"$f":"AJ14*discount_factors!AI7","v":0},{"$f":"AK14*discount_factors!AJ7","v":0},{"$f":"AL14*discount_factors!AK7","v":0},{"$f":"AM14*discount_factors!AL7","v":0},{"$f":"AN14*discount_factors!AM7","v":0},{"$f":"AO14*discount_factors!AN7","v":0},{"$f":"AP14*discount_factors!AO7","v":0},{"$f":"AQ14*discount_factors!AP7","v":0},{"$f":"AR14*discount_factors!AQ7","v":0},{"$f":"AS14*discount_factors!AR7","v":0},{"$f":"AT14*discount_factors!AS7","v":0},{"$f":"AU14*discount_factors!AT7","v":0},{"$f":"AV14*discount_factors!AU7","v":0},{"$f":"AW14*discount_factors!AV7","v":0},{"$f":"AX14*discount_factors!AW7","v":0},{"$f":"AY14*discount_factors!AX7","v":0},{"$f":"AZ14*discount_factors!AY7","v":0},{"$f":"BA14*discount_factors!AZ7","v":0},{"$f":"BB14*discount_factors!BA7","v":0},{"$f":"BC14*discount_factors!BB7","v":0},{"$f":"BD14*discount_factors!BC7","v":0},{"$f":"BE14*discount_factors!BD7","v":0},{"$f":"BF14*discount_factors!BE7","v":0},{"$f":"BG14*discount_factors!BF7","v":0},{"$f":"BH14*discount_factors!BG7","v":0},{"$f":"BI14*discount_factors!BH7","v":0},{"$f":"BJ14*discount_factors!BI7","v":0},{"$f":"BK14*discount_factors!BJ7","v":0},{"$f":"BL14*discount_factors!BK7","v":0},{"$f":"BM14*discount_factors!BL7","v":0},{"$f":"BN14*discount_factors!BM7","v":0},{"$f":"BO14*discount_factors!BN7","v":0},{"$f":"BP14*discount_factors!BO7","v":0},{"$f":"BQ14*discount_factors!BP7","v":0},{"$f":"BR14*discount_factors!BQ7","v":0},{"$f":"BS14*discount_factors!BR7","v":0},{"$f":"BT14*discount_factors!BS7","v":0},{"$f":"BU14*discount_factors!BT7","v":0},{"$f":"BV14*discount_factors!BU7","v":0},{"$f":"BW14*discount_factors!BV7","v":0},{"$f":"BX14*discount_factors!BW7","v":0},{"$f":"BY14*discount_factors!BX7","v":0},{"$f":"BZ14*discount_factors!BY7","v":0},{"$f":"CA14*discount_factors!BZ7","v":0},{"$f":"CB14*discount_factors!CA7","v":0},{"$f":"CC14*discount_factors!CB7","v":0},{"$f":"CD14*discount_factors!CC7","v":0},{"$f":"CE14*discount_factors!CD7","v":0},{"$f":"CF14*discount_factors!CE7","v":0},{"$f":"CG14*discount_factors!CF7","v":0},{"$f":"CH14*discount_factors!CG7","v":0},{"$f":"CI14*discount_factors!CH7","v":0},{"$f":"CJ14*discount_factors!CI7","v":0},{"$f":"CK14*discount_factors!CJ7","v":0},{"$f":"CL14*discount_factors!CK7","v":0},{"$f":"CM14*discount_factors!CL7","v":0},{"$f":"CN14*discount_factors!CM7","v":0},{"$f":"CO14*discount_factors!CN7","v":0},{"$f":"CP14*discount_factors!CO7","v":0},{"$f":"CQ14*discount_factors!CP7","v":0},{"$f":"CR14*discount_factors!CQ7","v":0},{"$f":"CS14*discount_factors!CR7","v":0},{"$f":"CT14*discount_factors!CS7","v":0},{"$f":"CU14*discount_factors!CT7","v":0},{"$f":"CV14*discount_factors!CU7","v":0},{"$f":"CW14*discount_factors!CV7","v":0},{"$f":"CX14*discount_factors!CW7","v":0},{"$f":"CY14*discount_factors!CX7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(C15:CY15)","v":0}]
[]
["COAL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M22,IF($O$1=\"Low\",energy_prices_low!M22,IF($O$1=\"High\",energy_prices_hi!M22)))","v":6.1341945783938172},{"$f":"IF($O$1=\"Central\",energy_prices!N22,IF($O$1=\"Low\",energy_prices_low!N22,IF($O$1=\"High\",energy_prices_hi!N22)))","v":6.3024217827436964},{"$f":"IF($O$1=\"Central\",energy_prices!O22,IF($O$1=\"Low\",energy_prices_low!O22,IF($O$1=\"High\",energy_prices_hi!O22)))","v":6.4315726670331061},{"$f":"IF($O$1=\"Central\",energy_prices!P22,IF($O$1=\"Low\",energy_prices_low!P22,IF($O$1=\"High\",energy_prices_hi!P22)))","v":6.3943928547103761},{"$f":"IF($O$1=\"Central\",energy_prices!Q22,IF($O$1=\"Low\",energy_prices_low!Q22,IF($O$1=\"High\",energy_prices_hi!Q22)))","v":6.491108894767132},{"$f":"IF($O$1=\"Central\",energy_prices!R22,IF($O$1=\"Low\",energy_prices_low!R22,IF($O$1=\"High\",energy_prices_hi!R22)))","v":6.4606848893950799},{"$f":"IF($O$1=\"Central\",energy_prices!S22,IF($O$1=\"Low\",energy_prices_low!S22,IF($O$1=\"High\",energy_prices_hi!S22)))","v":6.3186064457358997},{"$f":"IF($O$1=\"Central\",energy_prices!T22,IF($O$1=\"Low\",energy_prices_low!T22,IF($O$1=\"High\",energy_prices_hi!T22)))","v":6.3516490999422262},{"$f":"IF($O$1=\"Central\",energy_prices!U22,IF($O$1=\"Low\",energy_prices_low!U22,IF($O$1=\"High\",energy_prices_hi!U22)))","v":6.3518823031956835},{"$f":"IF($O$1=\"Central\",energy_prices!V22,IF($O$1=\"Low\",energy_prices_low!V22,IF($O$1=\"High\",energy_prices_hi!V22)))","v":6.4507208514349319},{"$f":"IF($O$1=\"Central\",energy_prices!W22,IF($O$1=\"Low\",energy_prices_low!W22,IF($O$1=\"High\",energy_prices_hi!W22)))","v":6.3470109127897265},{"$f":"IF($O$1=\"Central\",energy_prices!X22,IF($O$1=\"Low\",energy_prices_low!X22,IF($O$1=\"High\",energy_prices_hi!X22)))","v":6.5540722016959103},{"$f":"IF($O$1=\"Central\",energy_prices!Y22,IF($O$1=\"Low\",energy_prices_low!Y22,IF($O$1=\"High\",energy_prices_hi!Y22)))","v":7.6660480311723731},{"$f":"IF($O$1=\"Central\",energy_prices!Z22,IF($O$1=\"Low\",energy_prices_low!Z22,IF($O$1=\"High\",energy_prices_hi!Z22)))","v":9.5720245434031668},{"$f":"IF($O$1=\"Central\",energy_prices!AA22,IF($O$1=\"Low\",energy_prices_low!AA22,IF($O$1=\"High\",energy_prices_hi!AA22)))","v":8.7351546818781678},{"$f":"IF($O$1=\"Central\",energy_prices!AB22,IF($O$1=\"Low\",energy_prices_low!AB22,IF($O$1=\"High\",energy_prices_hi!AB22)))","v":8.6177254574659852},{"$f":"IF($O$1=\"Central\",energy_prices!AC22,IF($O$1=\"Low\",energy_prices_low!AC22,IF($O$1=\"High\",energy_prices_hi!AC22)))","v":8.5141584888069062},{"$f":"IF($O$1=\"Central\",energy_prices!AD22,IF($O$1=\"Low\",energy_prices_low!AD22,IF($O$1=\"High\",energy_prices_hi!AD22)))","v":8.6530042872583053},{"$f":"IF($O$1=\"Central\",energy_prices!AE22,IF($O$1=\"Low\",energy_prices_low!AE22,IF($O$1=\"High\",energy_prices_hi!AE22)))","v":8.5871247790332816},{"$f":"IF($O$1=\"Central\",energy_prices!AF22,IF($O$1=\"Low\",energy_prices_low!AF22,IF($O$1=\"High\",energy_prices_hi!AF22)))","v":8.5221811482240302},{"$f":"IF($O$1=\"Central\",energy_prices!AG22,IF($O$1=\"Low\",energy_prices_low!AG22,IF($O$1=\"High\",energy_prices_hi!AG22)))","v":8.4502624907503137},{"$f":"IF($O$1=\"Central\",energy_prices!AH22,IF($O$1=\"Low\",energy_prices_low!AH22,IF($O$1=\"High\",energy_prices_hi!AH22)))","v":8.3927275647713415},{"$f":"IF($O$1=\"Central\",energy_prices!AI22,IF($O$1=\"Low\",energy_prices_low!AI22,IF($O$1=\"High\",energy_prices_hi!AI22)))","v":8.3208089072976232},{"$f":"IF($O$1=\"Central\",energy_prices!AJ22,IF($O$1=\"Low\",energy_prices_low!AJ22,IF($O$1=\"High\",energy_prices_hi!AJ22)))","v":8.2632739813186511},{"$f":"IF($O$1=\"Central\",energy_prices!AK22,IF($O$1=\"Low\",energy_prices_low!AK22,IF($O$1=\"High\",energy_prices_hi!AK22)))","v":8.1913553238449364},{"$f":"IF($O$1=\"Central\",energy_prices!AL22,IF($O$1=\"Low\",energy_prices_low!AL22,IF($O$1=\"High\",energy_prices_hi!AL22)))","v":8.1194366663712181},{"$f":"IF($O$1=\"Central\",energy_prices!AM22,IF($O$1=\"Low\",energy_prices_low!AM22,IF($O$1=\"High\",energy_prices_hi!AM22)))","v":8.0619017403922459},{"$f":"IF($O$1=\"Central\",energy_prices!AN22,IF($O$1=\"Low\",energy_prices_low!AN22,IF($O$1=\"High\",energy_prices_hi!AN22)))","v":7.9899830829185294},{"$f":"IF($O$1=\"Central\",energy_prices!AO22,IF($O$1=\"Low\",energy_prices_low!AO22,IF($O$1=\"High\",energy_prices_hi!AO22)))","v":7.9324481569395546},{"$f":"IF($O$1=\"Central\",energy_prices!AP22,IF($O$1=\"Low\",energy_prices_low!AP22,IF($O$1=\"High\",energy_prices_hi!AP22)))","v":7.8605294994658399},{"$f":"IF($O$1=\"Central\",energy_prices!AQ22,IF($O$1=\"Low\",energy_prices_low!AQ22,IF($O$1=\"High\",energy_prices_hi!AQ22)))","v":7.802994573486866},{"$f":"IF($O$1=\"Central\",energy_prices!AR22,IF($O$1=\"Low\",energy_prices_low!AR22,IF($O$1=\"High\",energy_prices_hi!AR22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AS22,IF($O$1=\"Low\",energy_prices_low!AS22,IF($O$1=\"High\",energy_prices_hi!AS22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AT22,IF($O$1=\"Low\",energy_prices_low!AT22,IF($O$1=\"High\",energy_prices_hi!AT22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AU22,IF($O$1=\"Low\",energy_prices_low!AU22,IF($O$1=\"High\",energy_prices_hi!AU22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AV22,IF($O$1=\"Low\",energy_prices_low!AV22,IF($O$1=\"High\",energy_prices_hi!AV22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AW22,IF($O$1=\"Low\",energy_prices_low!AW22,IF($O$1=\"High\",energy_prices_hi!AW22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AX22,IF($O$1=\"Low\",energy_prices_low!AX22,IF($O$1=\"High\",energy_prices_hi!AX22)))","v":7.7310759160131513},{"$f":"IF($O$1=\"Central\",energy_prices!AY22,IF($O$1=\"Low\",energy_prices_low!AY22,IF($O$1=\"High\",energy_prices_hi!AY22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AZ22,IF($O$1=\"Low\",energy_prices_low!AZ22,IF($O$1=\"High\",energy_prices_hi!AZ22)))","v":7.7310759160131513},{"$f":"IF($O$1=\"Central\",energy_prices!BA22,IF($O$1=\"Low\",energy_prices_low!BA22,IF($O$1=\"High\",energy_prices_hi!BA22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BB22,IF($O$1=\"Low\",energy_prices_low!BB22,IF($O$1=\"High\",energy_prices_hi!BB22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BC22,IF($O$1=\"Low\",energy_prices_low!BC22,IF($O$1=\"High\",energy_prices_hi!BC22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BD22,IF($O$1=\"Low\",energy_prices_low!BD22,IF($O$1=\"High\",energy_prices_hi!BD22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BE22,IF($O$1=\"Low\",energy_prices_low!BE22,IF($O$1=\"High\",energy_prices_hi!BE22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BF22,IF($O$1=\"Low\",energy_prices_low!BF22,IF($O$1=\"High\",energy_prices_hi!BF22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BG22,IF($O$1=\"Low\",energy_prices_low!BG22,IF($O$1=\"High\",energy_prices_hi!BG22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BH22,IF($O$1=\"Low\",energy_prices_low!BH22,IF($O$1=\"High\",energy_prices_hi!BH22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BI22,IF($O$1=\"Low\",energy_prices_low!BI22,IF($O$1=\"High\",energy_prices_hi!BI22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BJ22,IF($O$1=\"Low\",energy_prices_low!BJ22,IF($O$1=\"High\",energy_prices_hi!BJ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BK22,IF($O$1=\"Low\",energy_prices_low!BK22,IF($O$1=\"High\",energy_prices_hi!BK22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BL22,IF($O$1=\"Low\",energy_prices_low!BL22,IF($O$1=\"High\",energy_prices_hi!BL22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BM22,IF($O$1=\"Low\",energy_prices_low!BM22,IF($O$1=\"High\",energy_prices_hi!BM22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BN22,IF($O$1=\"Low\",energy_prices_low!BN22,IF($O$1=\"High\",energy_prices_hi!BN22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BO22,IF($O$1=\"Low\",energy_prices_low!BO22,IF($O$1=\"High\",energy_prices_hi!BO22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BP22,IF($O$1=\"Low\",energy_prices_low!BP22,IF($O$1=\"High\",energy_prices_hi!BP22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BQ22,IF($O$1=\"Low\",energy_prices_low!BQ22,IF($O$1=\"High\",energy_prices_hi!BQ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BR22,IF($O$1=\"Low\",energy_prices_low!BR22,IF($O$1=\"High\",energy_prices_hi!BR22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BS22,IF($O$1=\"Low\",energy_prices_low!BS22,IF($O$1=\"High\",energy_prices_hi!BS22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BT22,IF($O$1=\"Low\",energy_prices_low!BT22,IF($O$1=\"High\",energy_prices_hi!BT22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BU22,IF($O$1=\"Low\",energy_prices_low!BU22,IF($O$1=\"High\",energy_prices_hi!BU22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BV22,IF($O$1=\"Low\",energy_prices_low!BV22,IF($O$1=\"High\",energy_prices_hi!BV22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BW22,IF($O$1=\"Low\",energy_prices_low!BW22,IF($O$1=\"High\",energy_prices_hi!BW22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BX22,IF($O$1=\"Low\",energy_prices_low!BX22,IF($O$1=\"High\",energy_prices_hi!BX22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BY22,IF($O$1=\"Low\",energy_prices_low!BY22,IF($O$1=\"High\",energy_prices_hi!BY22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BZ22,IF($O$1=\"Low\",energy_prices_low!BZ22,IF($O$1=\"High\",energy_prices_hi!BZ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CA22,IF($O$1=\"Low\",energy_prices_low!CA22,IF($O$1=\"High\",energy_prices_hi!CA22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CB22,IF($O$1=\"Low\",energy_prices_low!CB22,IF($O$1=\"High\",energy_prices_hi!CB22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CC22,IF($O$1=\"Low\",energy_prices_low!CC22,IF($O$1=\"High\",energy_prices_hi!CC22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CD22,IF($O$1=\"Low\",energy_prices_low!CD22,IF($O$1=\"High\",energy_prices_hi!CD22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CE22,IF($O$1=\"Low\",energy_prices_low!CE22,IF($O$1=\"High\",energy_prices_hi!CE22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CF22,IF($O$1=\"Low\",energy_prices_low!CF22,IF($O$1=\"High\",energy_prices_hi!CF22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CG22,IF($O$1=\"Low\",energy_prices_low!CG22,IF($O$1=\"High\",energy_prices_hi!CG22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CH22,IF($O$1=\"Low\",energy_prices_low!CH22,IF($O$1=\"High\",energy_prices_hi!CH22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CI22,IF($O$1=\"Low\",energy_prices_low!CI22,IF($O$1=\"High\",energy_prices_hi!CI22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CJ22,IF($O$1=\"Low\",energy_prices_low!CJ22,IF($O$1=\"High\",energy_prices_hi!CJ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CK22,IF($O$1=\"Low\",energy_prices_low!CK22,IF($O$1=\"High\",energy_prices_hi!CK22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CL22,IF($O$1=\"Low\",energy_prices_low!CL22,IF($O$1=\"High\",energy_prices_hi!CL22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CM22,IF($O$1=\"Low\",energy_prices_low!CM22,IF($O$1=\"High\",energy_prices_hi!CM22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CN22,IF($O$1=\"Low\",energy_prices_low!CN22,IF($O$1=\"High\",energy_prices_hi!CN22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CO22,IF($O$1=\"Low\",energy_prices_low!CO22,IF($O$1=\"High\",energy_prices_hi!CO22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CP22,IF($O$1=\"Low\",energy_prices_low!CP22,IF($O$1=\"High\",energy_prices_hi!CP22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CQ22,IF($O$1=\"Low\",energy_prices_low!CQ22,IF($O$1=\"High\",energy_prices_hi!CQ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CR22,IF($O$1=\"Low\",energy_prices_low!CR22,IF($O$1=\"High\",energy_prices_hi!CR22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CS22,IF($O$1=\"Low\",energy_prices_low!CS22,IF($O$1=\"High\",energy_prices_hi!CS22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CT22,IF($O$1=\"Low\",energy_prices_low!CT22,IF($O$1=\"High\",energy_prices_hi!CT22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CU22,IF($O$1=\"Low\",energy_prices_low!CU22,IF($O$1=\"High\",energy_prices_hi!CU22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CV22,IF($O$1=\"Low\",energy_prices_low!CV22,IF($O$1=\"High\",energy_prices_hi!CV22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CW22,IF($O$1=\"Low\",energy_prices_low!CW22,IF($O$1=\"High\",energy_prices_hi!CW22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CX22,IF($O$1=\"Low\",energy_prices_low!CX22,IF($O$1=\"High\",energy_prices_hi!CX22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CY22,IF($O$1=\"Low\",energy_prices_low!CY22,IF($O$1=\"High\",energy_prices_hi!CY22)))","v":7.7310759160131504}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M58*1000000*M20)/100","v":0},{"$f":"(changes_in_energy!N58*1000000*N20)/100","v":0},{"$f":"(changes_in_energy!O58*1000000*O20)/100","v":0},{"$f":"(changes_in_energy!P58*1000000*P20)/100","v":0},{"$f":"(changes_in_energy!Q58*1000000*Q20)/100","v":0},{"$f":"(changes_in_energy!R58*1000000*R20)/100","v":0},{"$f":"(changes_in_energy!S58*1000000*S20)/100","v":0},{"$f":"(changes_in_energy!T58*1000000*T20)/100","v":0},{"$f":"(changes_in_energy!U58*1000000*U20)/100","v":0},{"$f":"(changes_in_energy!V58*1000000*V20)/100","v":0},{"$f":"(changes_in_energy!W58*1000000*W20)/100","v":0},{"$f":"(changes_in_energy!X58*1000000*X20)/100","v":0},{"$f":"(changes_in_energy!Y58*1000000*Y20)/100","v":0},{"$f":"(changes_in_energy!Z58*1000000*Z20)/100","v":0},{"$f":"(changes_in_energy!AA58*1000000*AA20)/100","v":0},{"$f":"(changes_in_energy!AB58*1000000*AB20)/100","v":0},{"$f":"(changes_in_energy!AC58*1000000*AC20)/100","v":0},{"$f":"(changes_in_energy!AD58*1000000*AD20)/100","v":0},{"$f":"(changes_in_energy!AE58*1000000*AE20)/100","v":0},{"$f":"(changes_in_energy!AF58*1000000*AF20)/100","v":0},{"$f":"(changes_in_energy!AG58*1000000*AG20)/100","v":0},{"$f":"(changes_in_energy!AH58*1000000*AH20)/100","v":0},{"$f":"(changes_in_energy!AI58*1000000*AI20)/100","v":0},{"$f":"(changes_in_energy!AJ58*1000000*AJ20)/100","v":0},{"$f":"(changes_in_energy!AK58*1000000*AK20)/100","v":0},{"$f":"(changes_in_energy!AL58*1000000*AL20)/100","v":0},{"$f":"(changes_in_energy!AM58*1000000*AM20)/100","v":0},{"$f":"(changes_in_energy!AN58*1000000*AN20)/100","v":0},{"$f":"(changes_in_energy!AO58*1000000*AO20)/100","v":0},{"$f":"(changes_in_energy!AP58*1000000*AP20)/100","v":0},{"$f":"(changes_in_energy!AQ58*1000000*AQ20)/100","v":0},{"$f":"(changes_in_energy!AR58*1000000*AR20)/100","v":0},{"$f":"(changes_in_energy!AS58*1000000*AS20)/100","v":0},{"$f":"(changes_in_energy!AT58*1000000*AT20)/100","v":0},{"$f":"(changes_in_energy!AU58*1000000*AU20)/100","v":0},{"$f":"(changes_in_energy!AV58*1000000*AV20)/100","v":0},{"$f":"(changes_in_energy!AW58*1000000*AW20)/100","v":0},{"$f":"(changes_in_energy!AX58*1000000*AX20)/100","v":0},{"$f":"(changes_in_energy!AY58*1000000*AY20)/100","v":0},{"$f":"(changes_in_energy!AZ58*1000000*AZ20)/100","v":0},{"$f":"(changes_in_energy!BA58*1000000*BA20)/100","v":0},{"$f":"(changes_in_energy!BB58*1000000*BB20)/100","v":0},{"$f":"(changes_in_energy!BC58*1000000*BC20)/100","v":0},{"$f":"(changes_in_energy!BD58*1000000*BD20)/100","v":0},{"$f":"(changes_in_energy!BE58*1000000*BE20)/100","v":0},{"$f":"(changes_in_energy!BF58*1000000*BF20)/100","v":0},{"$f":"(changes_in_energy!BG58*1000000*BG20)/100","v":0},{"$f":"(changes_in_energy!BH58*1000000*BH20)/100","v":0},{"$f":"(changes_in_energy!BI58*1000000*BI20)/100","v":0},{"$f":"(changes_in_energy!BJ58*1000000*BJ20)/100","v":0},{"$f":"(changes_in_energy!BK58*1000000*BK20)/100","v":0},{"$f":"(changes_in_energy!BL58*1000000*BL20)/100","v":0},{"$f":"(changes_in_energy!BM58*1000000*BM20)/100","v":0},{"$f":"(changes_in_energy!BN58*1000000*BN20)/100","v":0},{"$f":"(changes_in_energy!BO58*1000000*BO20)/100","v":0},{"$f":"(changes_in_energy!BP58*1000000*BP20)/100","v":0},{"$f":"(changes_in_energy!BQ58*1000000*BQ20)/100","v":0},{"$f":"(changes_in_energy!BR58*1000000*BR20)/100","v":0},{"$f":"(changes_in_energy!BS58*1000000*BS20)/100","v":0},{"$f":"(changes_in_energy!BT58*1000000*BT20)/100","v":0},{"$f":"(changes_in_energy!BU58*1000000*BU20)/100","v":0},{"$f":"(changes_in_energy!BV58*1000000*BV20)/100","v":0},{"$f":"(changes_in_energy!BW58*1000000*BW20)/100","v":0},{"$f":"(changes_in_energy!BX58*1000000*BX20)/100","v":0},{"$f":"(changes_in_energy!BY58*1000000*BY20)/100","v":0},{"$f":"(changes_in_energy!BZ58*1000000*BZ20)/100","v":0},{"$f":"(changes_in_energy!CA58*1000000*CA20)/100","v":0},{"$f":"(changes_in_energy!CB58*1000000*CB20)/100","v":0},{"$f":"(changes_in_energy!CC58*1000000*CC20)/100","v":0},{"$f":"(changes_in_energy!CD58*1000000*CD20)/100","v":0},{"$f":"(changes_in_energy!CE58*1000000*CE20)/100","v":0},{"$f":"(changes_in_energy!CF58*1000000*CF20)/100","v":0},{"$f":"(changes_in_energy!CG58*1000000*CG20)/100","v":0},{"$f":"(changes_in_energy!CH58*1000000*CH20)/100","v":0},{"$f":"(changes_in_energy!CI58*1000000*CI20)/100","v":0},{"$f":"(changes_in_energy!CJ58*1000000*CJ20)/100","v":0},{"$f":"(changes_in_energy!CK58*1000000*CK20)/100","v":0},{"$f":"(changes_in_energy!CL58*1000000*CL20)/100","v":0},{"$f":"(changes_in_energy!CM58*1000000*CM20)/100","v":0},{"$f":"(changes_in_energy!CN58*1000000*CN20)/100","v":0},{"$f":"(changes_in_energy!CO58*1000000*CO20)/100","v":0},{"$f":"(changes_in_energy!CP58*1000000*CP20)/100","v":0},{"$f":"(changes_in_energy!CQ58*1000000*CQ20)/100","v":0},{"$f":"(changes_in_energy!CR58*1000000*CR20)/100","v":0},{"$f":"(changes_in_energy!CS58*1000000*CS20)/100","v":0},{"$f":"(changes_in_energy!CT58*1000000*CT20)/100","v":0},{"$f":"(changes_in_energy!CU58*1000000*CU20)/100","v":0},{"$f":"(changes_in_energy!CV58*1000000*CV20)/100","v":0},{"$f":"(changes_in_energy!CW58*1000000*CW20)/100","v":0},{"$f":"(changes_in_energy!CX58*1000000*CX20)/100","v":0},{"$f":"(changes_in_energy!CY58*1000000*CY20)/100","v":0}]
[]
["Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M23,IF($O$1=\"Low\",energy_prices_low!M23,IF($O$1=\"High\",energy_prices_hi!M23)))","v":1.0521059126151557},{"$f":"IF($O$1=\"Central\",energy_prices!N23,IF($O$1=\"Low\",energy_prices_low!N23,IF($O$1=\"High\",energy_prices_hi!N23)))","v":1.1886889648683305},{"$f":"IF($O$1=\"Central\",energy_prices!O23,IF($O$1=\"Low\",energy_prices_low!O23,IF($O$1=\"High\",energy_prices_hi!O23)))","v":1.1175039715864361},{"$f":"IF($O$1=\"Central\",energy_prices!P23,IF($O$1=\"Low\",energy_prices_low!P23,IF($O$1=\"High\",energy_prices_hi!P23)))","v":1.1647776548459881},{"$f":"IF($O$1=\"Central\",energy_prices!Q23,IF($O$1=\"Low\",energy_prices_low!Q23,IF($O$1=\"High\",energy_prices_hi!Q23)))","v":1.1381426992385377},{"$f":"IF($O$1=\"Central\",energy_prices!R23,IF($O$1=\"Low\",energy_prices_low!R23,IF($O$1=\"High\",energy_prices_hi!R23)))","v":0.92598220510991969},{"$f":"IF($O$1=\"Central\",energy_prices!S23,IF($O$1=\"Low\",energy_prices_low!S23,IF($O$1=\"High\",energy_prices_hi!S23)))","v":0.80377243517480768},{"$f":"IF($O$1=\"Central\",energy_prices!T23,IF($O$1=\"Low\",energy_prices_low!T23,IF($O$1=\"High\",energy_prices_hi!T23)))","v":0.95187030791125271},{"$f":"IF($O$1=\"Central\",energy_prices!U23,IF($O$1=\"Low\",energy_prices_low!U23,IF($O$1=\"High\",energy_prices_hi!U23)))","v":1.2640102552997083},{"$f":"IF($O$1=\"Central\",energy_prices!V23,IF($O$1=\"Low\",energy_prices_low!V23,IF($O$1=\"High\",energy_prices_hi!V23)))","v":1.0849078959453873},{"$f":"IF($O$1=\"Central\",energy_prices!W23,IF($O$1=\"Low\",energy_prices_low!W23,IF($O$1=\"High\",energy_prices_hi!W23)))","v":0.66059440646879442},{"$f":"IF($O$1=\"Central\",energy_prices!X23,IF($O$1=\"Low\",energy_prices_low!X23,IF($O$1=\"High\",energy_prices_hi!X23)))","v":0.72994638385156752},{"$f":"IF($O$1=\"Central\",energy_prices!Y23,IF($O$1=\"Low\",energy_prices_low!Y23,IF($O$1=\"High\",energy_prices_hi!Y23)))","v":2.0448228314255981},{"$f":"IF($O$1=\"Central\",energy_prices!Z23,IF($O$1=\"Low\",energy_prices_low!Z23,IF($O$1=\"High\",energy_prices_hi!Z23)))","v":3.3841171147267817},{"$f":"IF($O$1=\"Central\",energy_prices!AA23,IF($O$1=\"Low\",energy_prices_low!AA23,IF($O$1=\"High\",energy_prices_hi!AA23)))","v":2.7146212255067836},{"$f":"IF($O$1=\"Central\",energy_prices!AB23,IF($O$1=\"Low\",energy_prices_low!AB23,IF($O$1=\"High\",energy_prices_hi!AB23)))","v":2.6206778459770366},{"$f":"IF($O$1=\"Central\",energy_prices!AC23,IF($O$1=\"Low\",energy_prices_low!AC23,IF($O$1=\"High\",energy_prices_hi!AC23)))","v":2.5378242710497743},{"$f":"IF($O$1=\"Central\",energy_prices!AD23,IF($O$1=\"Low\",energy_prices_low!AD23,IF($O$1=\"High\",energy_prices_hi!AD23)))","v":2.6489009098108935},{"$f":"IF($O$1=\"Central\",energy_prices!AE23,IF($O$1=\"Low\",energy_prices_low!AE23,IF($O$1=\"High\",energy_prices_hi!AE23)))","v":2.5961973032308743},{"$f":"IF($O$1=\"Central\",energy_prices!AF23,IF($O$1=\"Low\",energy_prices_low!AF23,IF($O$1=\"High\",energy_prices_hi!AF23)))","v":2.544242398583473},{"$f":"IF($O$1=\"Central\",energy_prices!AG23,IF($O$1=\"Low\",energy_prices_low!AG23,IF($O$1=\"High\",energy_prices_hi!AG23)))","v":2.4867074726045},{"$f":"IF($O$1=\"Central\",energy_prices!AH23,IF($O$1=\"Low\",energy_prices_low!AH23,IF($O$1=\"High\",energy_prices_hi!AH23)))","v":2.4406795318213215},{"$f":"IF($O$1=\"Central\",energy_prices!AI23,IF($O$1=\"Low\",energy_prices_low!AI23,IF($O$1=\"High\",energy_prices_hi!AI23)))","v":2.383144605842348},{"$f":"IF($O$1=\"Central\",energy_prices!AJ23,IF($O$1=\"Low\",energy_prices_low!AJ23,IF($O$1=\"High\",energy_prices_hi!AJ23)))","v":2.3371166650591695},{"$f":"IF($O$1=\"Central\",energy_prices!AK23,IF($O$1=\"Low\",energy_prices_low!AK23,IF($O$1=\"High\",energy_prices_hi!AK23)))","v":2.2795817390801965},{"$f":"IF($O$1=\"Central\",energy_prices!AL23,IF($O$1=\"Low\",energy_prices_low!AL23,IF($O$1=\"High\",energy_prices_hi!AL23)))","v":2.2220468131012239},{"$f":"IF($O$1=\"Central\",energy_prices!AM23,IF($O$1=\"Low\",energy_prices_low!AM23,IF($O$1=\"High\",energy_prices_hi!AM23)))","v":2.1760188723180449},{"$f":"IF($O$1=\"Central\",energy_prices!AN23,IF($O$1=\"Low\",energy_prices_low!AN23,IF($O$1=\"High\",energy_prices_hi!AN23)))","v":2.1184839463390723},{"$f":"IF($O$1=\"Central\",energy_prices!AO23,IF($O$1=\"Low\",energy_prices_low!AO23,IF($O$1=\"High\",energy_prices_hi!AO23)))","v":2.0724560055558938},{"$f":"IF($O$1=\"Central\",energy_prices!AP23,IF($O$1=\"Low\",energy_prices_low!AP23,IF($O$1=\"High\",energy_prices_hi!AP23)))","v":2.0149210795769203},{"$f":"IF($O$1=\"Central\",energy_prices!AQ23,IF($O$1=\"Low\",energy_prices_low!AQ23,IF($O$1=\"High\",energy_prices_hi!AQ23)))","v":1.9688931387937418},{"$f":"IF($O$1=\"Central\",energy_prices!AR23,IF($O$1=\"Low\",energy_prices_low!AR23,IF($O$1=\"High\",energy_prices_hi!AR23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AS23,IF($O$1=\"Low\",energy_prices_low!AS23,IF($O$1=\"High\",energy_prices_hi!AS23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AT23,IF($O$1=\"Low\",energy_prices_low!AT23,IF($O$1=\"High\",energy_prices_hi!AT23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AU23,IF($O$1=\"Low\",energy_prices_low!AU23,IF($O$1=\"High\",energy_prices_hi!AU23)))","v":1.9113582128147693},{"$f":"IF($O$1=\"Central\",energy_prices!AV23,IF($O$1=\"Low\",energy_prices_low!AV23,IF($O$1=\"High\",energy_prices_hi!AV23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AW23,IF($O$1=\"Low\",energy_prices_low!AW23,IF($O$1=\"High\",energy_prices_hi!AW23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AX23,IF($O$1=\"Low\",energy_prices_low!AX23,IF($O$1=\"High\",energy_prices_hi!AX23)))","v":1.9113582128147693},{"$f":"IF($O$1=\"Central\",energy_prices!AY23,IF($O$1=\"Low\",energy_prices_low!AY23,IF($O$1=\"High\",energy_prices_hi!AY23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AZ23,IF($O$1=\"Low\",energy_prices_low!AZ23,IF($O$1=\"High\",energy_prices_hi!AZ23)))","v":1.9113582128147695},{"$f":"IF($O$1=\"Central\",energy_prices!BA23,IF($O$1=\"Low\",energy_prices_low!BA23,IF($O$1=\"High\",energy_prices_hi!BA23)))","v":1.911358212814769},{"$f":"IF($O$1=\"Central\",energy_prices!BB23,IF($O$1=\"Low\",energy_prices_low!BB23,IF($O$1=\"High\",energy_prices_hi!BB23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BC23,IF($O$1=\"Low\",energy_prices_low!BC23,IF($O$1=\"High\",energy_prices_hi!BC23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BD23,IF($O$1=\"Low\",energy_prices_low!BD23,IF($O$1=\"High\",energy_prices_hi!BD23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BE23,IF($O$1=\"Low\",energy_prices_low!BE23,IF($O$1=\"High\",energy_prices_hi!BE23)))","v":1.9113582128147693},{"$f":"IF($O$1=\"Central\",energy_prices!BF23,IF($O$1=\"Low\",energy_prices_low!BF23,IF($O$1=\"High\",energy_prices_hi!BF23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BG23,IF($O$1=\"Low\",energy_prices_low!BG23,IF($O$1=\"High\",energy_prices_hi!BG23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BH23,IF($O$1=\"Low\",energy_prices_low!BH23,IF($O$1=\"High\",energy_prices_hi!BH23)))","v":1.9113582128147681},{"$f":"IF($O$1=\"Central\",energy_prices!BI23,IF($O$1=\"Low\",energy_prices_low!BI23,IF($O$1=\"High\",energy_prices_hi!BI23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BJ23,IF($O$1=\"Low\",energy_prices_low!BJ23,IF($O$1=\"High\",energy_prices_hi!BJ23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BK23,IF($O$1=\"Low\",energy_prices_low!BK23,IF($O$1=\"High\",energy_prices_hi!BK23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!BL23,IF($O$1=\"Low\",energy_prices_low!BL23,IF($O$1=\"High\",energy_prices_hi!BL23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BM23,IF($O$1=\"Low\",energy_prices_low!BM23,IF($O$1=\"High\",energy_prices_hi!BM23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BN23,IF($O$1=\"Low\",energy_prices_low!BN23,IF($O$1=\"High\",energy_prices_hi!BN23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!BO23,IF($O$1=\"Low\",energy_prices_low!BO23,IF($O$1=\"High\",energy_prices_hi!BO23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BP23,IF($O$1=\"Low\",energy_prices_low!BP23,IF($O$1=\"High\",energy_prices_hi!BP23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BQ23,IF($O$1=\"Low\",energy_prices_low!BQ23,IF($O$1=\"High\",energy_prices_hi!BQ23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BR23,IF($O$1=\"Low\",energy_prices_low!BR23,IF($O$1=\"High\",energy_prices_hi!BR23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BS23,IF($O$1=\"Low\",energy_prices_low!BS23,IF($O$1=\"High\",energy_prices_hi!BS23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BT23,IF($O$1=\"Low\",energy_prices_low!BT23,IF($O$1=\"High\",energy_prices_hi!BT23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BU23,IF($O$1=\"Low\",energy_prices_low!BU23,IF($O$1=\"High\",energy_prices_hi!BU23)))","v":1.911358212814769},{"$f":"IF($O$1=\"Central\",energy_prices!BV23,IF($O$1=\"Low\",energy_prices_low!BV23,IF($O$1=\"High\",energy_prices_hi!BV23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BW23,IF($O$1=\"Low\",energy_prices_low!BW23,IF($O$1=\"High\",energy_prices_hi!BW23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!BX23,IF($O$1=\"Low\",energy_prices_low!BX23,IF($O$1=\"High\",energy_prices_hi!BX23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BY23,IF($O$1=\"Low\",energy_prices_low!BY23,IF($O$1=\"High\",energy_prices_hi!BY23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BZ23,IF($O$1=\"Low\",energy_prices_low!BZ23,IF($O$1=\"High\",energy_prices_hi!BZ23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CA23,IF($O$1=\"Low\",energy_prices_low!CA23,IF($O$1=\"High\",energy_prices_hi!CA23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CB23,IF($O$1=\"Low\",energy_prices_low!CB23,IF($O$1=\"High\",energy_prices_hi!CB23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CC23,IF($O$1=\"Low\",energy_prices_low!CC23,IF($O$1=\"High\",energy_prices_hi!CC23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CD23,IF($O$1=\"Low\",energy_prices_low!CD23,IF($O$1=\"High\",energy_prices_hi!CD23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CE23,IF($O$1=\"Low\",energy_prices_low!CE23,IF($O$1=\"High\",energy_prices_hi!CE23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CF23,IF($O$1=\"Low\",energy_prices_low!CF23,IF($O$1=\"High\",energy_prices_hi!CF23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CG23,IF($O$1=\"Low\",energy_prices_low!CG23,IF($O$1=\"High\",energy_prices_hi!CG23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CH23,IF($O$1=\"Low\",energy_prices_low!CH23,IF($O$1=\"High\",energy_prices_hi!CH23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!CI23,IF($O$1=\"Low\",energy_prices_low!CI23,IF($O$1=\"High\",energy_prices_hi!CI23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!CJ23,IF($O$1=\"Low\",energy_prices_low!CJ23,IF($O$1=\"High\",energy_prices_hi!CJ23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CK23,IF($O$1=\"Low\",energy_prices_low!CK23,IF($O$1=\"High\",energy_prices_hi!CK23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CL23,IF($O$1=\"Low\",energy_prices_low!CL23,IF($O$1=\"High\",energy_prices_hi!CL23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CM23,IF($O$1=\"Low\",energy_prices_low!CM23,IF($O$1=\"High\",energy_prices_hi!CM23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CN23,IF($O$1=\"Low\",energy_prices_low!CN23,IF($O$1=\"High\",energy_prices_hi!CN23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CO23,IF($O$1=\"Low\",energy_prices_low!CO23,IF($O$1=\"High\",energy_prices_hi!CO23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CP23,IF($O$1=\"Low\",energy_prices_low!CP23,IF($O$1=\"High\",energy_prices_hi!CP23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CQ23,IF($O$1=\"Low\",energy_prices_low!CQ23,IF($O$1=\"High\",energy_prices_hi!CQ23)))","v":1.911358212814769},{"$f":"IF($O$1=\"Central\",energy_prices!CR23,IF($O$1=\"Low\",energy_prices_low!CR23,IF($O$1=\"High\",energy_prices_hi!CR23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!CS23,IF($O$1=\"Low\",energy_prices_low!CS23,IF($O$1=\"High\",energy_prices_hi!CS23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CT23,IF($O$1=\"Low\",energy_prices_low!CT23,IF($O$1=\"High\",energy_prices_hi!CT23)))","v":1.911358212814769},{"$f":"IF($O$1=\"Central\",energy_prices!CU23,IF($O$1=\"Low\",energy_prices_low!CU23,IF($O$1=\"High\",energy_prices_hi!CU23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CV23,IF($O$1=\"Low\",energy_prices_low!CV23,IF($O$1=\"High\",energy_prices_hi!CV23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!CW23,IF($O$1=\"Low\",energy_prices_low!CW23,IF($O$1=\"High\",energy_prices_hi!CW23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CX23,IF($O$1=\"Low\",energy_prices_low!CX23,IF($O$1=\"High\",energy_prices_hi!CX23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CY23,IF($O$1=\"Low\",energy_prices_low!CY23,IF($O$1=\"High\",energy_prices_hi!CY23)))","v":1.9113582128147684}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M59*1000000*M23)/100","v":0},{"$f":"(changes_in_energy!N59*1000000*N23)/100","v":0},{"$f":"(changes_in_energy!O59*1000000*O23)/100","v":0},{"$f":"(changes_in_energy!P59*1000000*P23)/100","v":0},{"$f":"(changes_in_energy!Q59*1000000*Q23)/100","v":0},{"$f":"(changes_in_energy!R59*1000000*R23)/100","v":0},{"$f":"(changes_in_energy!S59*1000000*S23)/100","v":0},{"$f":"(changes_in_energy!T59*1000000*T23)/100","v":0},{"$f":"(changes_in_energy!U59*1000000*U23)/100","v":0},{"$f":"(changes_in_energy!V59*1000000*V23)/100","v":0},{"$f":"(changes_in_energy!W59*1000000*W23)/100","v":0},{"$f":"(changes_in_energy!X59*1000000*X23)/100","v":0},{"$f":"(changes_in_energy!Y59*1000000*Y23)/100","v":0},{"$f":"(changes_in_energy!Z59*1000000*Z23)/100","v":0},{"$f":"(changes_in_energy!AA59*1000000*AA23)/100","v":0},{"$f":"(changes_in_energy!AB59*1000000*AB23)/100","v":0},{"$f":"(changes_in_energy!AC59*1000000*AC23)/100","v":0},{"$f":"(changes_in_energy!AD59*1000000*AD23)/100","v":0},{"$f":"(changes_in_energy!AE59*1000000*AE23)/100","v":0},{"$f":"(changes_in_energy!AF59*1000000*AF23)/100","v":0},{"$f":"(changes_in_energy!AG59*1000000*AG23)/100","v":0},{"$f":"(changes_in_energy!AH59*1000000*AH23)/100","v":0},{"$f":"(changes_in_energy!AI59*1000000*AI23)/100","v":0},{"$f":"(changes_in_energy!AJ59*1000000*AJ23)/100","v":0},{"$f":"(changes_in_energy!AK59*1000000*AK23)/100","v":0},{"$f":"(changes_in_energy!AL59*1000000*AL23)/100","v":0},{"$f":"(changes_in_energy!AM59*1000000*AM23)/100","v":0},{"$f":"(changes_in_energy!AN59*1000000*AN23)/100","v":0},{"$f":"(changes_in_energy!AO59*1000000*AO23)/100","v":0},{"$f":"(changes_in_energy!AP59*1000000*AP23)/100","v":0},{"$f":"(changes_in_energy!AQ59*1000000*AQ23)/100","v":0},{"$f":"(changes_in_energy!AR59*1000000*AR23)/100","v":0},{"$f":"(changes_in_energy!AS59*1000000*AS23)/100","v":0},{"$f":"(changes_in_energy!AT59*1000000*AT23)/100","v":0},{"$f":"(changes_in_energy!AU59*1000000*AU23)/100","v":0},{"$f":"(changes_in_energy!AV59*1000000*AV23)/100","v":0},{"$f":"(changes_in_energy!AW59*1000000*AW23)/100","v":0},{"$f":"(changes_in_energy!AX59*1000000*AX23)/100","v":0},{"$f":"(changes_in_energy!AY59*1000000*AY23)/100","v":0},{"$f":"(changes_in_energy!AZ59*1000000*AZ23)/100","v":0},{"$f":"(changes_in_energy!BA59*1000000*BA23)/100","v":0},{"$f":"(changes_in_energy!BB59*1000000*BB23)/100","v":0},{"$f":"(changes_in_energy!BC59*1000000*BC23)/100","v":0},{"$f":"(changes_in_energy!BD59*1000000*BD23)/100","v":0},{"$f":"(changes_in_energy!BE59*1000000*BE23)/100","v":0},{"$f":"(changes_in_energy!BF59*1000000*BF23)/100","v":0},{"$f":"(changes_in_energy!BG59*1000000*BG23)/100","v":0},{"$f":"(changes_in_energy!BH59*1000000*BH23)/100","v":0},{"$f":"(changes_in_energy!BI59*1000000*BI23)/100","v":0},{"$f":"(changes_in_energy!BJ59*1000000*BJ23)/100","v":0},{"$f":"(changes_in_energy!BK59*1000000*BK23)/100","v":0},{"$f":"(changes_in_energy!BL59*1000000*BL23)/100","v":0},{"$f":"(changes_in_energy!BM59*1000000*BM23)/100","v":0},{"$f":"(changes_in_energy!BN59*1000000*BN23)/100","v":0},{"$f":"(changes_in_energy!BO59*1000000*BO23)/100","v":0},{"$f":"(changes_in_energy!BP59*1000000*BP23)/100","v":0},{"$f":"(changes_in_energy!BQ59*1000000*BQ23)/100","v":0},{"$f":"(changes_in_energy!BR59*1000000*BR23)/100","v":0},{"$f":"(changes_in_energy!BS59*1000000*BS23)/100","v":0},{"$f":"(changes_in_energy!BT59*1000000*BT23)/100","v":0},{"$f":"(changes_in_energy!BU59*1000000*BU23)/100","v":0},{"$f":"(changes_in_energy!BV59*1000000*BV23)/100","v":0},{"$f":"(changes_in_energy!BW59*1000000*BW23)/100","v":0},{"$f":"(changes_in_energy!BX59*1000000*BX23)/100","v":0},{"$f":"(changes_in_energy!BY59*1000000*BY23)/100","v":0},{"$f":"(changes_in_energy!BZ59*1000000*BZ23)/100","v":0},{"$f":"(changes_in_energy!CA59*1000000*CA23)/100","v":0},{"$f":"(changes_in_energy!CB59*1000000*CB23)/100","v":0},{"$f":"(changes_in_energy!CC59*1000000*CC23)/100","v":0},{"$f":"(changes_in_energy!CD59*1000000*CD23)/100","v":0},{"$f":"(changes_in_energy!CE59*1000000*CE23)/100","v":0},{"$f":"(changes_in_energy!CF59*1000000*CF23)/100","v":0},{"$f":"(changes_in_energy!CG59*1000000*CG23)/100","v":0},{"$f":"(changes_in_energy!CH59*1000000*CH23)/100","v":0},{"$f":"(changes_in_energy!CI59*1000000*CI23)/100","v":0},{"$f":"(changes_in_energy!CJ59*1000000*CJ23)/100","v":0},{"$f":"(changes_in_energy!CK59*1000000*CK23)/100","v":0},{"$f":"(changes_in_energy!CL59*1000000*CL23)/100","v":0},{"$f":"(changes_in_energy!CM59*1000000*CM23)/100","v":0},{"$f":"(changes_in_energy!CN59*1000000*CN23)/100","v":0},{"$f":"(changes_in_energy!CO59*1000000*CO23)/100","v":0},{"$f":"(changes_in_energy!CP59*1000000*CP23)/100","v":0},{"$f":"(changes_in_energy!CQ59*1000000*CQ23)/100","v":0},{"$f":"(changes_in_energy!CR59*1000000*CR23)/100","v":0},{"$f":"(changes_in_energy!CS59*1000000*CS23)/100","v":0},{"$f":"(changes_in_energy!CT59*1000000*CT23)/100","v":0},{"$f":"(changes_in_energy!CU59*1000000*CU23)/100","v":0},{"$f":"(changes_in_energy!CV59*1000000*CV23)/100","v":0},{"$f":"(changes_in_energy!CW59*1000000*CW23)/100","v":0},{"$f":"(changes_in_energy!CX59*1000000*CX23)/100","v":0},{"$f":"(changes_in_energy!CY59*1000000*CY23)/100","v":0}]
[]
["Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M24,IF($O$1=\"Low\",energy_prices_low!M24,IF($O$1=\"High\",energy_prices_hi!M24)))","v":0.92532149630875116},{"$f":"IF($O$1=\"Central\",energy_prices!N24,IF($O$1=\"Low\",energy_prices_low!N24,IF($O$1=\"High\",energy_prices_hi!N24)))","v":1.0299346255808188},{"$f":"IF($O$1=\"Central\",energy_prices!O24,IF($O$1=\"Low\",energy_prices_low!O24,IF($O$1=\"High\",energy_prices_hi!O24)))","v":0.97658231359345959},{"$f":"IF($O$1=\"Central\",energy_prices!P24,IF($O$1=\"Low\",energy_prices_low!P24,IF($O$1=\"High\",energy_prices_hi!P24)))","v":1.0710347280041517},{"$f":"IF($O$1=\"Central\",energy_prices!Q24,IF($O$1=\"Low\",energy_prices_low!Q24,IF($O$1=\"High\",energy_prices_hi!Q24)))","v":1.0524766981685705},{"$f":"IF($O$1=\"Central\",energy_prices!R24,IF($O$1=\"Low\",energy_prices_low!R24,IF($O$1=\"High\",energy_prices_hi!R24)))","v":0.89201933231173169},{"$f":"IF($O$1=\"Central\",energy_prices!S24,IF($O$1=\"Low\",energy_prices_low!S24,IF($O$1=\"High\",energy_prices_hi!S24)))","v":0.79782067013368063},{"$f":"IF($O$1=\"Central\",energy_prices!T24,IF($O$1=\"Low\",energy_prices_low!T24,IF($O$1=\"High\",energy_prices_hi!T24)))","v":0.91086937799606105},{"$f":"IF($O$1=\"Central\",energy_prices!U24,IF($O$1=\"Low\",energy_prices_low!U24,IF($O$1=\"High\",energy_prices_hi!U24)))","v":1.1505121576381336},{"$f":"IF($O$1=\"Central\",energy_prices!V24,IF($O$1=\"Low\",energy_prices_low!V24,IF($O$1=\"High\",energy_prices_hi!V24)))","v":1.061676940483514},{"$f":"IF($O$1=\"Central\",energy_prices!W24,IF($O$1=\"Low\",energy_prices_low!W24,IF($O$1=\"High\",energy_prices_hi!W24)))","v":0.76724612085109611},{"$f":"IF($O$1=\"Central\",energy_prices!X24,IF($O$1=\"Low\",energy_prices_low!X24,IF($O$1=\"High\",energy_prices_hi!X24)))","v":0.84845500931223894},{"$f":"IF($O$1=\"Central\",energy_prices!Y24,IF($O$1=\"Low\",energy_prices_low!Y24,IF($O$1=\"High\",energy_prices_hi!Y24)))","v":1.8849575806893111},{"$f":"IF($O$1=\"Central\",energy_prices!Z24,IF($O$1=\"Low\",energy_prices_low!Z24,IF($O$1=\"High\",energy_prices_hi!Z24)))","v":3.3946331481379843},{"$f":"IF($O$1=\"Central\",energy_prices!AA24,IF($O$1=\"Low\",energy_prices_low!AA24,IF($O$1=\"High\",energy_prices_hi!AA24)))","v":2.7251372589179863},{"$f":"IF($O$1=\"Central\",energy_prices!AB24,IF($O$1=\"Low\",energy_prices_low!AB24,IF($O$1=\"High\",energy_prices_hi!AB24)))","v":2.6311938793882406},{"$f":"IF($O$1=\"Central\",energy_prices!AC24,IF($O$1=\"Low\",energy_prices_low!AC24,IF($O$1=\"High\",energy_prices_hi!AC24)))","v":2.5483403044609774},{"$f":"IF($O$1=\"Central\",energy_prices!AD24,IF($O$1=\"Low\",energy_prices_low!AD24,IF($O$1=\"High\",energy_prices_hi!AD24)))","v":2.6594169432220967},{"$f":"IF($O$1=\"Central\",energy_prices!AE24,IF($O$1=\"Low\",energy_prices_low!AE24,IF($O$1=\"High\",energy_prices_hi!AE24)))","v":2.6067133366420774},{"$f":"IF($O$1=\"Central\",energy_prices!AF24,IF($O$1=\"Low\",energy_prices_low!AF24,IF($O$1=\"High\",energy_prices_hi!AF24)))","v":2.5547584319946761},{"$f":"IF($O$1=\"Central\",energy_prices!AG24,IF($O$1=\"Low\",energy_prices_low!AG24,IF($O$1=\"High\",energy_prices_hi!AG24)))","v":2.4972235060157035},{"$f":"IF($O$1=\"Central\",energy_prices!AH24,IF($O$1=\"Low\",energy_prices_low!AH24,IF($O$1=\"High\",energy_prices_hi!AH24)))","v":2.4511955652325241},{"$f":"IF($O$1=\"Central\",energy_prices!AI24,IF($O$1=\"Low\",energy_prices_low!AI24,IF($O$1=\"High\",energy_prices_hi!AI24)))","v":2.3936606392535511},{"$f":"IF($O$1=\"Central\",energy_prices!AJ24,IF($O$1=\"Low\",energy_prices_low!AJ24,IF($O$1=\"High\",energy_prices_hi!AJ24)))","v":2.3476326984703726},{"$f":"IF($O$1=\"Central\",energy_prices!AK24,IF($O$1=\"Low\",energy_prices_low!AK24,IF($O$1=\"High\",energy_prices_hi!AK24)))","v":2.2900977724913996},{"$f":"IF($O$1=\"Central\",energy_prices!AL24,IF($O$1=\"Low\",energy_prices_low!AL24,IF($O$1=\"High\",energy_prices_hi!AL24)))","v":2.232562846512427},{"$f":"IF($O$1=\"Central\",energy_prices!AM24,IF($O$1=\"Low\",energy_prices_low!AM24,IF($O$1=\"High\",energy_prices_hi!AM24)))","v":2.186534905729248},{"$f":"IF($O$1=\"Central\",energy_prices!AN24,IF($O$1=\"Low\",energy_prices_low!AN24,IF($O$1=\"High\",energy_prices_hi!AN24)))","v":2.1289999797502754},{"$f":"IF($O$1=\"Central\",energy_prices!AO24,IF($O$1=\"Low\",energy_prices_low!AO24,IF($O$1=\"High\",energy_prices_hi!AO24)))","v":2.0829720389670969},{"$f":"IF($O$1=\"Central\",energy_prices!AP24,IF($O$1=\"Low\",energy_prices_low!AP24,IF($O$1=\"High\",energy_prices_hi!AP24)))","v":2.0254371129881239},{"$f":"IF($O$1=\"Central\",energy_prices!AQ24,IF($O$1=\"Low\",energy_prices_low!AQ24,IF($O$1=\"High\",energy_prices_hi!AQ24)))","v":1.9794091722049447},{"$f":"IF($O$1=\"Central\",energy_prices!AR24,IF($O$1=\"Low\",energy_prices_low!AR24,IF($O$1=\"High\",energy_prices_hi!AR24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AS24,IF($O$1=\"Low\",energy_prices_low!AS24,IF($O$1=\"High\",energy_prices_hi!AS24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AT24,IF($O$1=\"Low\",energy_prices_low!AT24,IF($O$1=\"High\",energy_prices_hi!AT24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AU24,IF($O$1=\"Low\",energy_prices_low!AU24,IF($O$1=\"High\",energy_prices_hi!AU24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!AV24,IF($O$1=\"Low\",energy_prices_low!AV24,IF($O$1=\"High\",energy_prices_hi!AV24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AW24,IF($O$1=\"Low\",energy_prices_low!AW24,IF($O$1=\"High\",energy_prices_hi!AW24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AX24,IF($O$1=\"Low\",energy_prices_low!AX24,IF($O$1=\"High\",energy_prices_hi!AX24)))","v":1.9218742462259724},{"$f":"IF($O$1=\"Central\",energy_prices!AY24,IF($O$1=\"Low\",energy_prices_low!AY24,IF($O$1=\"High\",energy_prices_hi!AY24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!AZ24,IF($O$1=\"Low\",energy_prices_low!AZ24,IF($O$1=\"High\",energy_prices_hi!AZ24)))","v":1.9218742462259724},{"$f":"IF($O$1=\"Central\",energy_prices!BA24,IF($O$1=\"Low\",energy_prices_low!BA24,IF($O$1=\"High\",energy_prices_hi!BA24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BB24,IF($O$1=\"Low\",energy_prices_low!BB24,IF($O$1=\"High\",energy_prices_hi!BB24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BC24,IF($O$1=\"Low\",energy_prices_low!BC24,IF($O$1=\"High\",energy_prices_hi!BC24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BD24,IF($O$1=\"Low\",energy_prices_low!BD24,IF($O$1=\"High\",energy_prices_hi!BD24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BE24,IF($O$1=\"Low\",energy_prices_low!BE24,IF($O$1=\"High\",energy_prices_hi!BE24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BF24,IF($O$1=\"Low\",energy_prices_low!BF24,IF($O$1=\"High\",energy_prices_hi!BF24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BG24,IF($O$1=\"Low\",energy_prices_low!BG24,IF($O$1=\"High\",energy_prices_hi!BG24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BH24,IF($O$1=\"Low\",energy_prices_low!BH24,IF($O$1=\"High\",energy_prices_hi!BH24)))","v":1.9218742462259715},{"$f":"IF($O$1=\"Central\",energy_prices!BI24,IF($O$1=\"Low\",energy_prices_low!BI24,IF($O$1=\"High\",energy_prices_hi!BI24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BJ24,IF($O$1=\"Low\",energy_prices_low!BJ24,IF($O$1=\"High\",energy_prices_hi!BJ24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BK24,IF($O$1=\"Low\",energy_prices_low!BK24,IF($O$1=\"High\",energy_prices_hi!BK24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BL24,IF($O$1=\"Low\",energy_prices_low!BL24,IF($O$1=\"High\",energy_prices_hi!BL24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BM24,IF($O$1=\"Low\",energy_prices_low!BM24,IF($O$1=\"High\",energy_prices_hi!BM24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BN24,IF($O$1=\"Low\",energy_prices_low!BN24,IF($O$1=\"High\",energy_prices_hi!BN24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BO24,IF($O$1=\"Low\",energy_prices_low!BO24,IF($O$1=\"High\",energy_prices_hi!BO24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BP24,IF($O$1=\"Low\",energy_prices_low!BP24,IF($O$1=\"High\",energy_prices_hi!BP24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BQ24,IF($O$1=\"Low\",energy_prices_low!BQ24,IF($O$1=\"High\",energy_prices_hi!BQ24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BR24,IF($O$1=\"Low\",energy_prices_low!BR24,IF($O$1=\"High\",energy_prices_hi!BR24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BS24,IF($O$1=\"Low\",energy_prices_low!BS24,IF($O$1=\"High\",energy_prices_hi!BS24)))","v":1.9218742462259715},{"$f":"IF($O$1=\"Central\",energy_prices!BT24,IF($O$1=\"Low\",energy_prices_low!BT24,IF($O$1=\"High\",energy_prices_hi!BT24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BU24,IF($O$1=\"Low\",energy_prices_low!BU24,IF($O$1=\"High\",energy_prices_hi!BU24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BV24,IF($O$1=\"Low\",energy_prices_low!BV24,IF($O$1=\"High\",energy_prices_hi!BV24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BW24,IF($O$1=\"Low\",energy_prices_low!BW24,IF($O$1=\"High\",energy_prices_hi!BW24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BX24,IF($O$1=\"Low\",energy_prices_low!BX24,IF($O$1=\"High\",energy_prices_hi!BX24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BY24,IF($O$1=\"Low\",energy_prices_low!BY24,IF($O$1=\"High\",energy_prices_hi!BY24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BZ24,IF($O$1=\"Low\",energy_prices_low!BZ24,IF($O$1=\"High\",energy_prices_hi!BZ24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CA24,IF($O$1=\"Low\",energy_prices_low!CA24,IF($O$1=\"High\",energy_prices_hi!CA24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CB24,IF($O$1=\"Low\",energy_prices_low!CB24,IF($O$1=\"High\",energy_prices_hi!CB24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CC24,IF($O$1=\"Low\",energy_prices_low!CC24,IF($O$1=\"High\",energy_prices_hi!CC24)))","v":1.9218742462259715},{"$f":"IF($O$1=\"Central\",energy_prices!CD24,IF($O$1=\"Low\",energy_prices_low!CD24,IF($O$1=\"High\",energy_prices_hi!CD24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CE24,IF($O$1=\"Low\",energy_prices_low!CE24,IF($O$1=\"High\",energy_prices_hi!CE24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CF24,IF($O$1=\"Low\",energy_prices_low!CF24,IF($O$1=\"High\",energy_prices_hi!CF24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CG24,IF($O$1=\"Low\",energy_prices_low!CG24,IF($O$1=\"High\",energy_prices_hi!CG24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!CH24,IF($O$1=\"Low\",energy_prices_low!CH24,IF($O$1=\"High\",energy_prices_hi!CH24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CI24,IF($O$1=\"Low\",energy_prices_low!CI24,IF($O$1=\"High\",energy_prices_hi!CI24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CJ24,IF($O$1=\"Low\",energy_prices_low!CJ24,IF($O$1=\"High\",energy_prices_hi!CJ24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CK24,IF($O$1=\"Low\",energy_prices_low!CK24,IF($O$1=\"High\",energy_prices_hi!CK24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!CL24,IF($O$1=\"Low\",energy_prices_low!CL24,IF($O$1=\"High\",energy_prices_hi!CL24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CM24,IF($O$1=\"Low\",energy_prices_low!CM24,IF($O$1=\"High\",energy_prices_hi!CM24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CN24,IF($O$1=\"Low\",energy_prices_low!CN24,IF($O$1=\"High\",energy_prices_hi!CN24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CO24,IF($O$1=\"Low\",energy_prices_low!CO24,IF($O$1=\"High\",energy_prices_hi!CO24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CP24,IF($O$1=\"Low\",energy_prices_low!CP24,IF($O$1=\"High\",energy_prices_hi!CP24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CQ24,IF($O$1=\"Low\",energy_prices_low!CQ24,IF($O$1=\"High\",energy_prices_hi!CQ24)))","v":1.9218742462259715},{"$f":"IF($O$1=\"Central\",energy_prices!CR24,IF($O$1=\"Low\",energy_prices_low!CR24,IF($O$1=\"High\",energy_prices_hi!CR24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CS24,IF($O$1=\"Low\",energy_prices_low!CS24,IF($O$1=\"High\",energy_prices_hi!CS24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CT24,IF($O$1=\"Low\",energy_prices_low!CT24,IF($O$1=\"High\",energy_prices_hi!CT24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CU24,IF($O$1=\"Low\",energy_prices_low!CU24,IF($O$1=\"High\",energy_prices_hi!CU24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CV24,IF($O$1=\"Low\",energy_prices_low!CV24,IF($O$1=\"High\",energy_prices_hi!CV24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CW24,IF($O$1=\"Low\",energy_prices_low!CW24,IF($O$1=\"High\",energy_prices_hi!CW24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CX24,IF($O$1=\"Low\",energy_prices_low!CX24,IF($O$1=\"High\",energy_prices_hi!CX24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CY24,IF($O$1=\"Low\",energy_prices_low!CY24,IF($O$1=\"High\",energy_prices_hi!CY24)))","v":1.9218742462259717}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M60*1000000*M26)/100","v":0},{"$f":"(changes_in_energy!N60*1000000*N26)/100","v":0},{"$f":"(changes_in_energy!O60*1000000*O26)/100","v":0},{"$f":"(changes_in_energy!P60*1000000*P26)/100","v":0},{"$f":"(changes_in_energy!Q60*1000000*Q26)/100","v":0},{"$f":"(changes_in_energy!R60*1000000*R26)/100","v":0},{"$f":"(changes_in_energy!S60*1000000*S26)/100","v":0},{"$f":"(changes_in_energy!T60*1000000*T26)/100","v":0},{"$f":"(changes_in_energy!U60*1000000*U26)/100","v":0},{"$f":"(changes_in_energy!V60*1000000*V26)/100","v":0},{"$f":"(changes_in_energy!W60*1000000*W26)/100","v":0},{"$f":"(changes_in_energy!X60*1000000*X26)/100","v":0},{"$f":"(changes_in_energy!Y60*1000000*Y26)/100","v":0},{"$f":"(changes_in_energy!Z60*1000000*Z26)/100","v":0},{"$f":"(changes_in_energy!AA60*1000000*AA26)/100","v":0},{"$f":"(changes_in_energy!AB60*1000000*AB26)/100","v":0},{"$f":"(changes_in_energy!AC60*1000000*AC26)/100","v":0},{"$f":"(changes_in_energy!AD60*1000000*AD26)/100","v":0},{"$f":"(changes_in_energy!AE60*1000000*AE26)/100","v":0},{"$f":"(changes_in_energy!AF60*1000000*AF26)/100","v":0},{"$f":"(changes_in_energy!AG60*1000000*AG26)/100","v":0},{"$f":"(changes_in_energy!AH60*1000000*AH26)/100","v":0},{"$f":"(changes_in_energy!AI60*1000000*AI26)/100","v":0},{"$f":"(changes_in_energy!AJ60*1000000*AJ26)/100","v":0},{"$f":"(changes_in_energy!AK60*1000000*AK26)/100","v":0},{"$f":"(changes_in_energy!AL60*1000000*AL26)/100","v":0},{"$f":"(changes_in_energy!AM60*1000000*AM26)/100","v":0},{"$f":"(changes_in_energy!AN60*1000000*AN26)/100","v":0},{"$f":"(changes_in_energy!AO60*1000000*AO26)/100","v":0},{"$f":"(changes_in_energy!AP60*1000000*AP26)/100","v":0},{"$f":"(changes_in_energy!AQ60*1000000*AQ26)/100","v":0},{"$f":"(changes_in_energy!AR60*1000000*AR26)/100","v":0},{"$f":"(changes_in_energy!AS60*1000000*AS26)/100","v":0},{"$f":"(changes_in_energy!AT60*1000000*AT26)/100","v":0},{"$f":"(changes_in_energy!AU60*1000000*AU26)/100","v":0},{"$f":"(changes_in_energy!AV60*1000000*AV26)/100","v":0},{"$f":"(changes_in_energy!AW60*1000000*AW26)/100","v":0},{"$f":"(changes_in_energy!AX60*1000000*AX26)/100","v":0},{"$f":"(changes_in_energy!AY60*1000000*AY26)/100","v":0},{"$f":"(changes_in_energy!AZ60*1000000*AZ26)/100","v":0},{"$f":"(changes_in_energy!BA60*1000000*BA26)/100","v":0},{"$f":"(changes_in_energy!BB60*1000000*BB26)/100","v":0},{"$f":"(changes_in_energy!BC60*1000000*BC26)/100","v":0},{"$f":"(changes_in_energy!BD60*1000000*BD26)/100","v":0},{"$f":"(changes_in_energy!BE60*1000000*BE26)/100","v":0},{"$f":"(changes_in_energy!BF60*1000000*BF26)/100","v":0},{"$f":"(changes_in_energy!BG60*1000000*BG26)/100","v":0},{"$f":"(changes_in_energy!BH60*1000000*BH26)/100","v":0},{"$f":"(changes_in_energy!BI60*1000000*BI26)/100","v":0},{"$f":"(changes_in_energy!BJ60*1000000*BJ26)/100","v":0},{"$f":"(changes_in_energy!BK60*1000000*BK26)/100","v":0},{"$f":"(changes_in_energy!BL60*1000000*BL26)/100","v":0},{"$f":"(changes_in_energy!BM60*1000000*BM26)/100","v":0},{"$f":"(changes_in_energy!BN60*1000000*BN26)/100","v":0},{"$f":"(changes_in_energy!BO60*1000000*BO26)/100","v":0},{"$f":"(changes_in_energy!BP60*1000000*BP26)/100","v":0},{"$f":"(changes_in_energy!BQ60*1000000*BQ26)/100","v":0},{"$f":"(changes_in_energy!BR60*1000000*BR26)/100","v":0},{"$f":"(changes_in_energy!BS60*1000000*BS26)/100","v":0},{"$f":"(changes_in_energy!BT60*1000000*BT26)/100","v":0},{"$f":"(changes_in_energy!BU60*1000000*BU26)/100","v":0},{"$f":"(changes_in_energy!BV60*1000000*BV26)/100","v":0},{"$f":"(changes_in_energy!BW60*1000000*BW26)/100","v":0},{"$f":"(changes_in_energy!BX60*1000000*BX26)/100","v":0},{"$f":"(changes_in_energy!BY60*1000000*BY26)/100","v":0},{"$f":"(changes_in_energy!BZ60*1000000*BZ26)/100","v":0},{"$f":"(changes_in_energy!CA60*1000000*CA26)/100","v":0},{"$f":"(changes_in_energy!CB60*1000000*CB26)/100","v":0},{"$f":"(changes_in_energy!CC60*1000000*CC26)/100","v":0},{"$f":"(changes_in_energy!CD60*1000000*CD26)/100","v":0},{"$f":"(changes_in_energy!CE60*1000000*CE26)/100","v":0},{"$f":"(changes_in_energy!CF60*1000000*CF26)/100","v":0},{"$f":"(changes_in_energy!CG60*1000000*CG26)/100","v":0},{"$f":"(changes_in_energy!CH60*1000000*CH26)/100","v":0},{"$f":"(changes_in_energy!CI60*1000000*CI26)/100","v":0},{"$f":"(changes_in_energy!CJ60*1000000*CJ26)/100","v":0},{"$f":"(changes_in_energy!CK60*1000000*CK26)/100","v":0},{"$f":"(changes_in_energy!CL60*1000000*CL26)/100","v":0},{"$f":"(changes_in_energy!CM60*1000000*CM26)/100","v":0},{"$f":"(changes_in_energy!CN60*1000000*CN26)/100","v":0},{"$f":"(changes_in_energy!CO60*1000000*CO26)/100","v":0},{"$f":"(changes_in_energy!CP60*1000000*CP26)/100","v":0},{"$f":"(changes_in_energy!CQ60*1000000*CQ26)/100","v":0},{"$f":"(changes_in_energy!CR60*1000000*CR26)/100","v":0},{"$f":"(changes_in_energy!CS60*1000000*CS26)/100","v":0},{"$f":"(changes_in_energy!CT60*1000000*CT26)/100","v":0},{"$f":"(changes_in_energy!CU60*1000000*CU26)/100","v":0},{"$f":"(changes_in_energy!CV60*1000000*CV26)/100","v":0},{"$f":"(changes_in_energy!CW60*1000000*CW26)/100","v":0},{"$f":"(changes_in_energy!CX60*1000000*CX26)/100","v":0},{"$f":"(changes_in_energy!CY60*1000000*CY26)/100","v":0}]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M21+M24+M27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL21+BL24+BL27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M29*discount_factors!L7","v":0},{"$f":"N29*discount_factors!M7","v":0},{"$f":"O29*discount_factors!N7","v":0},{"$f":"P29*discount_factors!O7","v":0},{"$f":"Q29*discount_factors!P7","v":0},{"$f":"R29*discount_factors!Q7","v":0},{"$f":"S29*discount_factors!R7","v":0},{"$f":"T29*discount_factors!S7","v":0},{"$f":"U29*discount_factors!T7","v":0},{"$f":"V29*discount_factors!U7","v":0},{"$f":"W29*discount_factors!V7","v":0},{"$f":"X29*discount_factors!W7","v":0},{"$f":"Y29*discount_factors!X7","v":0},{"$f":"Z29*discount_factors!Y7","v":0},{"$f":"AA29*discount_factors!Z7","v":0},{"$f":"AB29*discount_factors!AA7","v":0},{"$f":"AC29*discount_factors!AB7","v":0},{"$f":"AD29*discount_factors!AC7","v":0},{"$f":"AE29*discount_factors!AD7","v":0},{"$f":"AF29*discount_factors!AE7","v":0},{"$f":"AG29*discount_factors!AF7","v":0},{"$f":"AH29*discount_factors!AG7","v":0},{"$f":"AI29*discount_factors!AH7","v":0},{"$f":"AJ29*discount_factors!AI7","v":0},{"$f":"AK29*discount_factors!AJ7","v":0},{"$f":"AL29*discount_factors!AK7","v":0},{"$f":"AM29*discount_factors!AL7","v":0},{"$f":"AN29*discount_factors!AM7","v":0},{"$f":"AO29*discount_factors!AN7","v":0},{"$f":"AP29*discount_factors!AO7","v":0},{"$f":"AQ29*discount_factors!AP7","v":0},{"$f":"AR29*discount_factors!AQ7","v":0},{"$f":"AS29*discount_factors!AR7","v":0},{"$f":"AT29*discount_factors!AS7","v":0},{"$f":"AU29*discount_factors!AT7","v":0},{"$f":"AV29*discount_factors!AU7","v":0},{"$f":"AW29*discount_factors!AV7","v":0},{"$f":"AX29*discount_factors!AW7","v":0},{"$f":"AY29*discount_factors!AX7","v":0},{"$f":"AZ29*discount_factors!AY7","v":0},{"$f":"BA29*discount_factors!AZ7","v":0},{"$f":"BB29*discount_factors!BA7","v":0},{"$f":"BC29*discount_factors!BB7","v":0},{"$f":"BD29*discount_factors!BC7","v":0},{"$f":"BE29*discount_factors!BD7","v":0},{"$f":"BF29*discount_factors!BE7","v":0},{"$f":"BG29*discount_factors!BF7","v":0},{"$f":"BH29*discount_factors!BG7","v":0},{"$f":"BI29*discount_factors!BH7","v":0},{"$f":"BJ29*discount_factors!BI7","v":0},{"$f":"BK29*discount_factors!BJ7","v":0},{"$f":"BL29*discount_factors!BK7","v":0},{"$f":"BM29*discount_factors!BL7","v":0},{"$f":"BN29*discount_factors!BM7","v":0},{"$f":"BO29*discount_factors!BN7","v":0},{"$f":"BP29*discount_factors!BO7","v":0},{"$f":"BQ29*discount_factors!BP7","v":0},{"$f":"BR29*discount_factors!BQ7","v":0},{"$f":"BS29*discount_factors!BR7","v":0},{"$f":"BT29*discount_factors!BS7","v":0},{"$f":"BU29*discount_factors!BT7","v":0},{"$f":"BV29*discount_factors!BU7","v":0},{"$f":"BW29*discount_factors!BV7","v":0},{"$f":"BX29*discount_factors!BW7","v":0},{"$f":"BY29*discount_factors!BX7","v":0},{"$f":"BZ29*discount_factors!BY7","v":0},{"$f":"CA29*discount_factors!BZ7","v":0},{"$f":"CB29*discount_factors!CA7","v":0},{"$f":"CC29*discount_factors!CB7","v":0},{"$f":"CD29*discount_factors!CC7","v":0},{"$f":"CE29*discount_factors!CD7","v":0},{"$f":"CF29*discount_factors!CE7","v":0},{"$f":"CG29*discount_factors!CF7","v":0},{"$f":"CH29*discount_factors!CG7","v":0},{"$f":"CI29*discount_factors!CH7","v":0},{"$f":"CJ29*discount_factors!CI7","v":0},{"$f":"CK29*discount_factors!CJ7","v":0},{"$f":"CL29*discount_factors!CK7","v":0},{"$f":"CM29*discount_factors!CL7","v":0},{"$f":"CN29*discount_factors!CM7","v":0},{"$f":"CO29*discount_factors!CN7","v":0},{"$f":"CP29*discount_factors!CO7","v":0},{"$f":"CQ29*discount_factors!CP7","v":0},{"$f":"CR29*discount_factors!CQ7","v":0},{"$f":"CS29*discount_factors!CR7","v":0},{"$f":"CT29*discount_factors!CS7","v":0},{"$f":"CU29*discount_factors!CT7","v":0},{"$f":"CV29*discount_factors!CU7","v":0},{"$f":"CW29*discount_factors!CV7","v":0},{"$f":"CX29*discount_factors!CW7","v":0},{"$f":"CY29*discount_factors!CX7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(C30:CY30)","v":0}]
[]
["FUEL OIL/HEATING OIL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Variable element: domestic","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M29,IF($O$1=\"Low\",energy_prices_low!M29,IF($O$1=\"High\",energy_prices_hi!M29)))","v":52.331813611670256},{"$f":"IF($O$1=\"Central\",energy_prices!N29,IF($O$1=\"Low\",energy_prices_low!N29,IF($O$1=\"High\",energy_prices_hi!N29)))","v":66.533177994197516},{"$f":"IF($O$1=\"Central\",energy_prices!O29,IF($O$1=\"Low\",energy_prices_low!O29,IF($O$1=\"High\",energy_prices_hi!O29)))","v":66.830486388526154},{"$f":"IF($O$1=\"Central\",energy_prices!P29,IF($O$1=\"Low\",energy_prices_low!P29,IF($O$1=\"High\",energy_prices_hi!P29)))","v":62.846311438176457},{"$f":"IF($O$1=\"Central\",energy_prices!Q29,IF($O$1=\"Low\",energy_prices_low!Q29,IF($O$1=\"High\",energy_prices_hi!Q29)))","v":53.901285797611187},{"$f":"IF($O$1=\"Central\",energy_prices!R29,IF($O$1=\"Low\",energy_prices_low!R29,IF($O$1=\"High\",energy_prices_hi!R29)))","v":35.101530213471044},{"$f":"IF($O$1=\"Central\",energy_prices!S29,IF($O$1=\"Low\",energy_prices_low!S29,IF($O$1=\"High\",energy_prices_hi!S29)))","v":30.320897170130785},{"$f":"IF($O$1=\"Central\",energy_prices!T29,IF($O$1=\"Low\",energy_prices_low!T29,IF($O$1=\"High\",energy_prices_hi!T29)))","v":39.312819556436096},{"$f":"IF($O$1=\"Central\",energy_prices!U29,IF($O$1=\"Low\",energy_prices_low!U29,IF($O$1=\"High\",energy_prices_hi!U29)))","v":48.412577909549299},{"$f":"IF($O$1=\"Central\",energy_prices!V29,IF($O$1=\"Low\",energy_prices_low!V29,IF($O$1=\"High\",energy_prices_hi!V29)))","v":45.964363906598457},{"$f":"IF($O$1=\"Central\",energy_prices!W29,IF($O$1=\"Low\",energy_prices_low!W29,IF($O$1=\"High\",energy_prices_hi!W29)))","v":25.766980425027032},{"$f":"IF($O$1=\"Central\",energy_prices!X29,IF($O$1=\"Low\",energy_prices_low!X29,IF($O$1=\"High\",energy_prices_hi!X29)))","v":38.972077719117173},{"$f":"IF($O$1=\"Central\",energy_prices!Y29,IF($O$1=\"Low\",energy_prices_low!Y29,IF($O$1=\"High\",energy_prices_hi!Y29)))","v":72.708842319296863},{"$f":"IF($O$1=\"Central\",energy_prices!Z29,IF($O$1=\"Low\",energy_prices_low!Z29,IF($O$1=\"High\",energy_prices_hi!Z29)))","v":56.816933657752401},{"$f":"IF($O$1=\"Central\",energy_prices!AA29,IF($O$1=\"Low\",energy_prices_low!AA29,IF($O$1=\"High\",energy_prices_hi!AA29)))","v":50.27501741801607},{"$f":"IF($O$1=\"Central\",energy_prices!AB29,IF($O$1=\"Low\",energy_prices_low!AB29,IF($O$1=\"High\",energy_prices_hi!AB29)))","v":46.19426234697584},{"$f":"IF($O$1=\"Central\",energy_prices!AC29,IF($O$1=\"Low\",energy_prices_low!AC29,IF($O$1=\"High\",energy_prices_hi!AC29)))","v":46.59024356254384},{"$f":"IF($O$1=\"Central\",energy_prices!AD29,IF($O$1=\"Low\",energy_prices_low!AD29,IF($O$1=\"High\",energy_prices_hi!AD29)))","v":45.437454075828001},{"$f":"IF($O$1=\"Central\",energy_prices!AE29,IF($O$1=\"Low\",energy_prices_low!AE29,IF($O$1=\"High\",energy_prices_hi!AE29)))","v":44.713675915169389},{"$f":"IF($O$1=\"Central\",energy_prices!AF29,IF($O$1=\"Low\",energy_prices_low!AF29,IF($O$1=\"High\",energy_prices_hi!AF29)))","v":44.094640672202274},{"$f":"IF($O$1=\"Central\",energy_prices!AG29,IF($O$1=\"Low\",energy_prices_low!AG29,IF($O$1=\"High\",energy_prices_hi!AG29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AH29,IF($O$1=\"Low\",energy_prices_low!AH29,IF($O$1=\"High\",energy_prices_hi!AH29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AI29,IF($O$1=\"Low\",energy_prices_low!AI29,IF($O$1=\"High\",energy_prices_hi!AI29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AJ29,IF($O$1=\"Low\",energy_prices_low!AJ29,IF($O$1=\"High\",energy_prices_hi!AJ29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AK29,IF($O$1=\"Low\",energy_prices_low!AK29,IF($O$1=\"High\",energy_prices_hi!AK29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AL29,IF($O$1=\"Low\",energy_prices_low!AL29,IF($O$1=\"High\",energy_prices_hi!AL29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AM29,IF($O$1=\"Low\",energy_prices_low!AM29,IF($O$1=\"High\",energy_prices_hi!AM29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AN29,IF($O$1=\"Low\",energy_prices_low!AN29,IF($O$1=\"High\",energy_prices_hi!AN29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AO29,IF($O$1=\"Low\",energy_prices_low!AO29,IF($O$1=\"High\",energy_prices_hi!AO29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AP29,IF($O$1=\"Low\",energy_prices_low!AP29,IF($O$1=\"High\",energy_prices_hi!AP29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AQ29,IF($O$1=\"Low\",energy_prices_low!AQ29,IF($O$1=\"High\",energy_prices_hi!AQ29)))","v":42.856570186268037},{"$f":"IF($O$1=\"Central\",energy_prices!AR29,IF($O$1=\"Low\",energy_prices_low!AR29,IF($O$1=\"High\",energy_prices_hi!AR29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AS29,IF($O$1=\"Low\",energy_prices_low!AS29,IF($O$1=\"High\",energy_prices_hi!AS29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AT29,IF($O$1=\"Low\",energy_prices_low!AT29,IF($O$1=\"High\",energy_prices_hi!AT29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AU29,IF($O$1=\"Low\",energy_prices_low!AU29,IF($O$1=\"High\",energy_prices_hi!AU29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AV29,IF($O$1=\"Low\",energy_prices_low!AV29,IF($O$1=\"High\",energy_prices_hi!AV29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AW29,IF($O$1=\"Low\",energy_prices_low!AW29,IF($O$1=\"High\",energy_prices_hi!AW29)))","v":42.856570186268073},{"$f":"IF($O$1=\"Central\",energy_prices!AX29,IF($O$1=\"Low\",energy_prices_low!AX29,IF($O$1=\"High\",energy_prices_hi!AX29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AY29,IF($O$1=\"Low\",energy_prices_low!AY29,IF($O$1=\"High\",energy_prices_hi!AY29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!AZ29,IF($O$1=\"Low\",energy_prices_low!AZ29,IF($O$1=\"High\",energy_prices_hi!AZ29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BA29,IF($O$1=\"Low\",energy_prices_low!BA29,IF($O$1=\"High\",energy_prices_hi!BA29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BB29,IF($O$1=\"Low\",energy_prices_low!BB29,IF($O$1=\"High\",energy_prices_hi!BB29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BC29,IF($O$1=\"Low\",energy_prices_low!BC29,IF($O$1=\"High\",energy_prices_hi!BC29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BD29,IF($O$1=\"Low\",energy_prices_low!BD29,IF($O$1=\"High\",energy_prices_hi!BD29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BE29,IF($O$1=\"Low\",energy_prices_low!BE29,IF($O$1=\"High\",energy_prices_hi!BE29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BF29,IF($O$1=\"Low\",energy_prices_low!BF29,IF($O$1=\"High\",energy_prices_hi!BF29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BG29,IF($O$1=\"Low\",energy_prices_low!BG29,IF($O$1=\"High\",energy_prices_hi!BG29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BH29,IF($O$1=\"Low\",energy_prices_low!BH29,IF($O$1=\"High\",energy_prices_hi!BH29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BI29,IF($O$1=\"Low\",energy_prices_low!BI29,IF($O$1=\"High\",energy_prices_hi!BI29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BJ29,IF($O$1=\"Low\",energy_prices_low!BJ29,IF($O$1=\"High\",energy_prices_hi!BJ29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BK29,IF($O$1=\"Low\",energy_prices_low!BK29,IF($O$1=\"High\",energy_prices_hi!BK29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BL29,IF($O$1=\"Low\",energy_prices_low!BL29,IF($O$1=\"High\",energy_prices_hi!BL29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BM29,IF($O$1=\"Low\",energy_prices_low!BM29,IF($O$1=\"High\",energy_prices_hi!BM29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BN29,IF($O$1=\"Low\",energy_prices_low!BN29,IF($O$1=\"High\",energy_prices_hi!BN29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BO29,IF($O$1=\"Low\",energy_prices_low!BO29,IF($O$1=\"High\",energy_prices_hi!BO29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BP29,IF($O$1=\"Low\",energy_prices_low!BP29,IF($O$1=\"High\",energy_prices_hi!BP29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BQ29,IF($O$1=\"Low\",energy_prices_low!BQ29,IF($O$1=\"High\",energy_prices_hi!BQ29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BR29,IF($O$1=\"Low\",energy_prices_low!BR29,IF($O$1=\"High\",energy_prices_hi!BR29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BS29,IF($O$1=\"Low\",energy_prices_low!BS29,IF($O$1=\"High\",energy_prices_hi!BS29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BT29,IF($O$1=\"Low\",energy_prices_low!BT29,IF($O$1=\"High\",energy_prices_hi!BT29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BU29,IF($O$1=\"Low\",energy_prices_low!BU29,IF($O$1=\"High\",energy_prices_hi!BU29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BV29,IF($O$1=\"Low\",energy_prices_low!BV29,IF($O$1=\"High\",energy_prices_hi!BV29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BW29,IF($O$1=\"Low\",energy_prices_low!BW29,IF($O$1=\"High\",energy_prices_hi!BW29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BX29,IF($O$1=\"Low\",energy_prices_low!BX29,IF($O$1=\"High\",energy_prices_hi!BX29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BY29,IF($O$1=\"Low\",energy_prices_low!BY29,IF($O$1=\"High\",energy_prices_hi!BY29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!BZ29,IF($O$1=\"Low\",energy_prices_low!BZ29,IF($O$1=\"High\",energy_prices_hi!BZ29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CA29,IF($O$1=\"Low\",energy_prices_low!CA29,IF($O$1=\"High\",energy_prices_hi!CA29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CB29,IF($O$1=\"Low\",energy_prices_low!CB29,IF($O$1=\"High\",energy_prices_hi!CB29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CC29,IF($O$1=\"Low\",energy_prices_low!CC29,IF($O$1=\"High\",energy_prices_hi!CC29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CD29,IF($O$1=\"Low\",energy_prices_low!CD29,IF($O$1=\"High\",energy_prices_hi!CD29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CE29,IF($O$1=\"Low\",energy_prices_low!CE29,IF($O$1=\"High\",energy_prices_hi!CE29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CF29,IF($O$1=\"Low\",energy_prices_low!CF29,IF($O$1=\"High\",energy_prices_hi!CF29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CG29,IF($O$1=\"Low\",energy_prices_low!CG29,IF($O$1=\"High\",energy_prices_hi!CG29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CH29,IF($O$1=\"Low\",energy_prices_low!CH29,IF($O$1=\"High\",energy_prices_hi!CH29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CI29,IF($O$1=\"Low\",energy_prices_low!CI29,IF($O$1=\"High\",energy_prices_hi!CI29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CJ29,IF($O$1=\"Low\",energy_prices_low!CJ29,IF($O$1=\"High\",energy_prices_hi!CJ29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CK29,IF($O$1=\"Low\",energy_prices_low!CK29,IF($O$1=\"High\",energy_prices_hi!CK29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CL29,IF($O$1=\"Low\",energy_prices_low!CL29,IF($O$1=\"High\",energy_prices_hi!CL29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CM29,IF($O$1=\"Low\",energy_prices_low!CM29,IF($O$1=\"High\",energy_prices_hi!CM29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CN29,IF($O$1=\"Low\",energy_prices_low!CN29,IF($O$1=\"High\",energy_prices_hi!CN29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CO29,IF($O$1=\"Low\",energy_prices_low!CO29,IF($O$1=\"High\",energy_prices_hi!CO29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CP29,IF($O$1=\"Low\",energy_prices_low!CP29,IF($O$1=\"High\",energy_prices_hi!CP29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CQ29,IF($O$1=\"Low\",energy_prices_low!CQ29,IF($O$1=\"High\",energy_prices_hi!CQ29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CR29,IF($O$1=\"Low\",energy_prices_low!CR29,IF($O$1=\"High\",energy_prices_hi!CR29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CS29,IF($O$1=\"Low\",energy_prices_low!CS29,IF($O$1=\"High\",energy_prices_hi!CS29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CT29,IF($O$1=\"Low\",energy_prices_low!CT29,IF($O$1=\"High\",energy_prices_hi!CT29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CU29,IF($O$1=\"Low\",energy_prices_low!CU29,IF($O$1=\"High\",energy_prices_hi!CU29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CV29,IF($O$1=\"Low\",energy_prices_low!CV29,IF($O$1=\"High\",energy_prices_hi!CV29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CW29,IF($O$1=\"Low\",energy_prices_low!CW29,IF($O$1=\"High\",energy_prices_hi!CW29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CX29,IF($O$1=\"Low\",energy_prices_low!CX29,IF($O$1=\"High\",energy_prices_hi!CX29)))","v":42.856570186268051},{"$f":"IF($O$1=\"Central\",energy_prices!CY29,IF($O$1=\"Low\",energy_prices_low!CY29,IF($O$1=\"High\",energy_prices_hi!CY29)))","v":42.856570186268051}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M69*M35)/100","v":0},{"$f":"(changes_in_energy!N69*N35)/100","v":0},{"$f":"(changes_in_energy!O69*O35)/100","v":0},{"$f":"(changes_in_energy!P69*P35)/100","v":0},{"$f":"(changes_in_energy!Q69*Q35)/100","v":0},{"$f":"(changes_in_energy!R69*R35)/100","v":0},{"$f":"(changes_in_energy!S69*S35)/100","v":0},{"$f":"(changes_in_energy!T69*T35)/100","v":0},{"$f":"(changes_in_energy!U69*U35)/100","v":0},{"$f":"(changes_in_energy!V69*V35)/100","v":0},{"$f":"(changes_in_energy!W69*W35)/100","v":0},{"$f":"(changes_in_energy!X69*X35)/100","v":0},{"$f":"(changes_in_energy!Y69*Y35)/100","v":0},{"$f":"(changes_in_energy!Z69*Z35)/100","v":0},{"$f":"(changes_in_energy!AA69*AA35)/100","v":0},{"$f":"(changes_in_energy!AB69*AB35)/100","v":0},{"$f":"(changes_in_energy!AC69*AC35)/100","v":0},{"$f":"(changes_in_energy!AD69*AD35)/100","v":0},{"$f":"(changes_in_energy!AE69*AE35)/100","v":0},{"$f":"(changes_in_energy!AF69*AF35)/100","v":0},{"$f":"(changes_in_energy!AG69*AG35)/100","v":0},{"$f":"(changes_in_energy!AH69*AH35)/100","v":0},{"$f":"(changes_in_energy!AI69*AI35)/100","v":0},{"$f":"(changes_in_energy!AJ69*AJ35)/100","v":0},{"$f":"(changes_in_energy!AK69*AK35)/100","v":0},{"$f":"(changes_in_energy!AL69*AL35)/100","v":0},{"$f":"(changes_in_energy!AM69*AM35)/100","v":0},{"$f":"(changes_in_energy!AN69*AN35)/100","v":0},{"$f":"(changes_in_energy!AO69*AO35)/100","v":0},{"$f":"(changes_in_energy!AP69*AP35)/100","v":0},{"$f":"(changes_in_energy!AQ69*AQ35)/100","v":0},{"$f":"(changes_in_energy!AR69*AR35)/100","v":0},{"$f":"(changes_in_energy!AS69*AS35)/100","v":0},{"$f":"(changes_in_energy!AT69*AT35)/100","v":0},{"$f":"(changes_in_energy!AU69*AU35)/100","v":0},{"$f":"(changes_in_energy!AV69*AV35)/100","v":0},{"$f":"(changes_in_energy!AW69*AW35)/100","v":0},{"$f":"(changes_in_energy!AX69*AX35)/100","v":0},{"$f":"(changes_in_energy!AY69*AY35)/100","v":0},{"$f":"(changes_in_energy!AZ69*AZ35)/100","v":0},{"$f":"(changes_in_energy!BA69*BA35)/100","v":0},{"$f":"(changes_in_energy!BB69*BB35)/100","v":0},{"$f":"(changes_in_energy!BC69*BC35)/100","v":0},{"$f":"(changes_in_energy!BD69*BD35)/100","v":0},{"$f":"(changes_in_energy!BE69*BE35)/100","v":0},{"$f":"(changes_in_energy!BF69*BF35)/100","v":0},{"$f":"(changes_in_energy!BG69*BG35)/100","v":0},{"$f":"(changes_in_energy!BH69*BH35)/100","v":0},{"$f":"(changes_in_energy!BI69*BI35)/100","v":0},{"$f":"(changes_in_energy!BJ69*BJ35)/100","v":0},{"$f":"(changes_in_energy!BK69*BK35)/100","v":0},{"$f":"(changes_in_energy!BL69*BL35)/100","v":0},{"$f":"(changes_in_energy!BM69*BM35)/100","v":0},{"$f":"(changes_in_energy!BN69*BN35)/100","v":0},{"$f":"(changes_in_energy!BO69*BO35)/100","v":0},{"$f":"(changes_in_energy!BP69*BP35)/100","v":0},{"$f":"(changes_in_energy!BQ69*BQ35)/100","v":0},{"$f":"(changes_in_energy!BR69*BR35)/100","v":0},{"$f":"(changes_in_energy!BS69*BS35)/100","v":0},{"$f":"(changes_in_energy!BT69*BT35)/100","v":0},{"$f":"(changes_in_energy!BU69*BU35)/100","v":0},{"$f":"(changes_in_energy!BV69*BV35)/100","v":0},{"$f":"(changes_in_energy!BW69*BW35)/100","v":0},{"$f":"(changes_in_energy!BX69*BX35)/100","v":0},{"$f":"(changes_in_energy!BY69*BY35)/100","v":0},{"$f":"(changes_in_energy!BZ69*BZ35)/100","v":0},{"$f":"(changes_in_energy!CA69*CA35)/100","v":0},{"$f":"(changes_in_energy!CB69*CB35)/100","v":0},{"$f":"(changes_in_energy!CC69*CC35)/100","v":0},{"$f":"(changes_in_energy!CD69*CD35)/100","v":0},{"$f":"(changes_in_energy!CE69*CE35)/100","v":0},{"$f":"(changes_in_energy!CF69*CF35)/100","v":0},{"$f":"(changes_in_energy!CG69*CG35)/100","v":0},{"$f":"(changes_in_energy!CH69*CH35)/100","v":0},{"$f":"(changes_in_energy!CI69*CI35)/100","v":0},{"$f":"(changes_in_energy!CJ69*CJ35)/100","v":0},{"$f":"(changes_in_energy!CK69*CK35)/100","v":0},{"$f":"(changes_in_energy!CL69*CL35)/100","v":0},{"$f":"(changes_in_energy!CM69*CM35)/100","v":0},{"$f":"(changes_in_energy!CN69*CN35)/100","v":0},{"$f":"(changes_in_energy!CO69*CO35)/100","v":0},{"$f":"(changes_in_energy!CP69*CP35)/100","v":0},{"$f":"(changes_in_energy!CQ69*CQ35)/100","v":0},{"$f":"(changes_in_energy!CR69*CR35)/100","v":0},{"$f":"(changes_in_energy!CS69*CS35)/100","v":0},{"$f":"(changes_in_energy!CT69*CT35)/100","v":0},{"$f":"(changes_in_energy!CU69*CU35)/100","v":0},{"$f":"(changes_in_energy!CV69*CV35)/100","v":0},{"$f":"(changes_in_energy!CW69*CW35)/100","v":0},{"$f":"(changes_in_energy!CX69*CX35)/100","v":0},{"$f":"(changes_in_energy!CY69*CY35)/100","v":0}]
[]
["Variable element: commercial","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M30,IF($O$1=\"Low\",energy_prices_low!M30,IF($O$1=\"High\",energy_prices_hi!M30)))","v":53.202152183031579},{"$f":"IF($O$1=\"Central\",energy_prices!N30,IF($O$1=\"Low\",energy_prices_low!N30,IF($O$1=\"High\",energy_prices_hi!N30)))","v":67.779451901177538},{"$f":"IF($O$1=\"Central\",energy_prices!O30,IF($O$1=\"Low\",energy_prices_low!O30,IF($O$1=\"High\",energy_prices_hi!O30)))","v":71.007859761859009},{"$f":"IF($O$1=\"Central\",energy_prices!P30,IF($O$1=\"Low\",energy_prices_low!P30,IF($O$1=\"High\",energy_prices_hi!P30)))","v":68.79876665588003},{"$f":"IF($O$1=\"Central\",energy_prices!Q30,IF($O$1=\"Low\",energy_prices_low!Q30,IF($O$1=\"High\",energy_prices_hi!Q30)))","v":62.266979154323096},{"$f":"IF($O$1=\"Central\",energy_prices!R30,IF($O$1=\"Low\",energy_prices_low!R30,IF($O$1=\"High\",energy_prices_hi!R30)))","v":41.729546451215683},{"$f":"IF($O$1=\"Central\",energy_prices!S30,IF($O$1=\"Low\",energy_prices_low!S30,IF($O$1=\"High\",energy_prices_hi!S30)))","v":35.087752815066601},{"$f":"IF($O$1=\"Central\",energy_prices!T30,IF($O$1=\"Low\",energy_prices_low!T30,IF($O$1=\"High\",energy_prices_hi!T30)))","v":43.481634041669331},{"$f":"IF($O$1=\"Central\",energy_prices!U30,IF($O$1=\"Low\",energy_prices_low!U30,IF($O$1=\"High\",energy_prices_hi!U30)))","v":51.684438499414753},{"$f":"IF($O$1=\"Central\",energy_prices!V30,IF($O$1=\"Low\",energy_prices_low!V30,IF($O$1=\"High\",energy_prices_hi!V30)))","v":50.830298828779611},{"$f":"IF($O$1=\"Central\",energy_prices!W30,IF($O$1=\"Low\",energy_prices_low!W30,IF($O$1=\"High\",energy_prices_hi!W30)))","v":44.240824904442995},{"$f":"IF($O$1=\"Central\",energy_prices!X30,IF($O$1=\"Low\",energy_prices_low!X30,IF($O$1=\"High\",energy_prices_hi!X30)))","v":46.409326707778909},{"$f":"IF($O$1=\"Central\",energy_prices!Y30,IF($O$1=\"Low\",energy_prices_low!Y30,IF($O$1=\"High\",energy_prices_hi!Y30)))","v":93.875878855978442},{"$f":"IF($O$1=\"Central\",energy_prices!Z30,IF($O$1=\"Low\",energy_prices_low!Z30,IF($O$1=\"High\",energy_prices_hi!Z30)))","v":66.510477274752589},{"$f":"IF($O$1=\"Central\",energy_prices!AA30,IF($O$1=\"Low\",energy_prices_low!AA30,IF($O$1=\"High\",energy_prices_hi!AA30)))","v":60.184561389172679},{"$f":"IF($O$1=\"Central\",energy_prices!AB30,IF($O$1=\"Low\",energy_prices_low!AB30,IF($O$1=\"High\",energy_prices_hi!AB30)))","v":56.306360867322049},{"$f":"IF($O$1=\"Central\",energy_prices!AC30,IF($O$1=\"Low\",energy_prices_low!AC30,IF($O$1=\"High\",energy_prices_hi!AC30)))","v":56.972099500848579},{"$f":"IF($O$1=\"Central\",energy_prices!AD30,IF($O$1=\"Low\",energy_prices_low!AD30,IF($O$1=\"High\",energy_prices_hi!AD30)))","v":55.795134439649161},{"$f":"IF($O$1=\"Central\",energy_prices!AE30,IF($O$1=\"Low\",energy_prices_low!AE30,IF($O$1=\"High\",energy_prices_hi!AE30)))","v":55.056177659620552},{"$f":"IF($O$1=\"Central\",energy_prices!AF30,IF($O$1=\"Low\",energy_prices_low!AF30,IF($O$1=\"High\",energy_prices_hi!AF30)))","v":54.424160399731221},{"$f":"IF($O$1=\"Central\",energy_prices!AG30,IF($O$1=\"Low\",energy_prices_low!AG30,IF($O$1=\"High\",energy_prices_hi!AG30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!AH30,IF($O$1=\"Low\",energy_prices_low!AH30,IF($O$1=\"High\",energy_prices_hi!AH30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!AI30,IF($O$1=\"Low\",energy_prices_low!AI30,IF($O$1=\"High\",energy_prices_hi!AI30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!AJ30,IF($O$1=\"Low\",energy_prices_low!AJ30,IF($O$1=\"High\",energy_prices_hi!AJ30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!AK30,IF($O$1=\"Low\",energy_prices_low!AK30,IF($O$1=\"High\",energy_prices_hi!AK30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!AL30,IF($O$1=\"Low\",energy_prices_low!AL30,IF($O$1=\"High\",energy_prices_hi!AL30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!AM30,IF($O$1=\"Low\",energy_prices_low!AM30,IF($O$1=\"High\",energy_prices_hi!AM30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!AN30,IF($O$1=\"Low\",energy_prices_low!AN30,IF($O$1=\"High\",energy_prices_hi!AN30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!AO30,IF($O$1=\"Low\",energy_prices_low!AO30,IF($O$1=\"High\",energy_prices_hi!AO30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!AP30,IF($O$1=\"Low\",energy_prices_low!AP30,IF($O$1=\"High\",energy_prices_hi!AP30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!AQ30,IF($O$1=\"Low\",energy_prices_low!AQ30,IF($O$1=\"High\",energy_prices_hi!AQ30)))","v":53.160125879952517},{"$f":"IF($O$1=\"Central\",energy_prices!AR30,IF($O$1=\"Low\",energy_prices_low!AR30,IF($O$1=\"High\",energy_prices_hi!AR30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!AS30,IF($O$1=\"Low\",energy_prices_low!AS30,IF($O$1=\"High\",energy_prices_hi!AS30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!AT30,IF($O$1=\"Low\",energy_prices_low!AT30,IF($O$1=\"High\",energy_prices_hi!AT30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!AU30,IF($O$1=\"Low\",energy_prices_low!AU30,IF($O$1=\"High\",energy_prices_hi!AU30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!AV30,IF($O$1=\"Low\",energy_prices_low!AV30,IF($O$1=\"High\",energy_prices_hi!AV30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!AW30,IF($O$1=\"Low\",energy_prices_low!AW30,IF($O$1=\"High\",energy_prices_hi!AW30)))","v":53.160125879952545},{"$f":"IF($O$1=\"Central\",energy_prices!AX30,IF($O$1=\"Low\",energy_prices_low!AX30,IF($O$1=\"High\",energy_prices_hi!AX30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!AY30,IF($O$1=\"Low\",energy_prices_low!AY30,IF($O$1=\"High\",energy_prices_hi!AY30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!AZ30,IF($O$1=\"Low\",energy_prices_low!AZ30,IF($O$1=\"High\",energy_prices_hi!AZ30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!BA30,IF($O$1=\"Low\",energy_prices_low!BA30,IF($O$1=\"High\",energy_prices_hi!BA30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!BB30,IF($O$1=\"Low\",energy_prices_low!BB30,IF($O$1=\"High\",energy_prices_hi!BB30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BC30,IF($O$1=\"Low\",energy_prices_low!BC30,IF($O$1=\"High\",energy_prices_hi!BC30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!BD30,IF($O$1=\"Low\",energy_prices_low!BD30,IF($O$1=\"High\",energy_prices_hi!BD30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!BE30,IF($O$1=\"Low\",energy_prices_low!BE30,IF($O$1=\"High\",energy_prices_hi!BE30)))","v":53.160125879952538},{"$f":"IF($O$1=\"Central\",energy_prices!BF30,IF($O$1=\"Low\",energy_prices_low!BF30,IF($O$1=\"High\",energy_prices_hi!BF30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BG30,IF($O$1=\"Low\",energy_prices_low!BG30,IF($O$1=\"High\",energy_prices_hi!BG30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BH30,IF($O$1=\"Low\",energy_prices_low!BH30,IF($O$1=\"High\",energy_prices_hi!BH30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BI30,IF($O$1=\"Low\",energy_prices_low!BI30,IF($O$1=\"High\",energy_prices_hi!BI30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BJ30,IF($O$1=\"Low\",energy_prices_low!BJ30,IF($O$1=\"High\",energy_prices_hi!BJ30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BK30,IF($O$1=\"Low\",energy_prices_low!BK30,IF($O$1=\"High\",energy_prices_hi!BK30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BL30,IF($O$1=\"Low\",energy_prices_low!BL30,IF($O$1=\"High\",energy_prices_hi!BL30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BM30,IF($O$1=\"Low\",energy_prices_low!BM30,IF($O$1=\"High\",energy_prices_hi!BM30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BN30,IF($O$1=\"Low\",energy_prices_low!BN30,IF($O$1=\"High\",energy_prices_hi!BN30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BO30,IF($O$1=\"Low\",energy_prices_low!BO30,IF($O$1=\"High\",energy_prices_hi!BO30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BP30,IF($O$1=\"Low\",energy_prices_low!BP30,IF($O$1=\"High\",energy_prices_hi!BP30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BQ30,IF($O$1=\"Low\",energy_prices_low!BQ30,IF($O$1=\"High\",energy_prices_hi!BQ30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BR30,IF($O$1=\"Low\",energy_prices_low!BR30,IF($O$1=\"High\",energy_prices_hi!BR30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BS30,IF($O$1=\"Low\",energy_prices_low!BS30,IF($O$1=\"High\",energy_prices_hi!BS30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BT30,IF($O$1=\"Low\",energy_prices_low!BT30,IF($O$1=\"High\",energy_prices_hi!BT30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BU30,IF($O$1=\"Low\",energy_prices_low!BU30,IF($O$1=\"High\",energy_prices_hi!BU30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BV30,IF($O$1=\"Low\",energy_prices_low!BV30,IF($O$1=\"High\",energy_prices_hi!BV30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BW30,IF($O$1=\"Low\",energy_prices_low!BW30,IF($O$1=\"High\",energy_prices_hi!BW30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BX30,IF($O$1=\"Low\",energy_prices_low!BX30,IF($O$1=\"High\",energy_prices_hi!BX30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BY30,IF($O$1=\"Low\",energy_prices_low!BY30,IF($O$1=\"High\",energy_prices_hi!BY30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!BZ30,IF($O$1=\"Low\",energy_prices_low!BZ30,IF($O$1=\"High\",energy_prices_hi!BZ30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CA30,IF($O$1=\"Low\",energy_prices_low!CA30,IF($O$1=\"High\",energy_prices_hi!CA30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CB30,IF($O$1=\"Low\",energy_prices_low!CB30,IF($O$1=\"High\",energy_prices_hi!CB30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CC30,IF($O$1=\"Low\",energy_prices_low!CC30,IF($O$1=\"High\",energy_prices_hi!CC30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CD30,IF($O$1=\"Low\",energy_prices_low!CD30,IF($O$1=\"High\",energy_prices_hi!CD30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CE30,IF($O$1=\"Low\",energy_prices_low!CE30,IF($O$1=\"High\",energy_prices_hi!CE30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CF30,IF($O$1=\"Low\",energy_prices_low!CF30,IF($O$1=\"High\",energy_prices_hi!CF30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CG30,IF($O$1=\"Low\",energy_prices_low!CG30,IF($O$1=\"High\",energy_prices_hi!CG30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CH30,IF($O$1=\"Low\",energy_prices_low!CH30,IF($O$1=\"High\",energy_prices_hi!CH30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CI30,IF($O$1=\"Low\",energy_prices_low!CI30,IF($O$1=\"High\",energy_prices_hi!CI30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CJ30,IF($O$1=\"Low\",energy_prices_low!CJ30,IF($O$1=\"High\",energy_prices_hi!CJ30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CK30,IF($O$1=\"Low\",energy_prices_low!CK30,IF($O$1=\"High\",energy_prices_hi!CK30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CL30,IF($O$1=\"Low\",energy_prices_low!CL30,IF($O$1=\"High\",energy_prices_hi!CL30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CM30,IF($O$1=\"Low\",energy_prices_low!CM30,IF($O$1=\"High\",energy_prices_hi!CM30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CN30,IF($O$1=\"Low\",energy_prices_low!CN30,IF($O$1=\"High\",energy_prices_hi!CN30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CO30,IF($O$1=\"Low\",energy_prices_low!CO30,IF($O$1=\"High\",energy_prices_hi!CO30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CP30,IF($O$1=\"Low\",energy_prices_low!CP30,IF($O$1=\"High\",energy_prices_hi!CP30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CQ30,IF($O$1=\"Low\",energy_prices_low!CQ30,IF($O$1=\"High\",energy_prices_hi!CQ30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CR30,IF($O$1=\"Low\",energy_prices_low!CR30,IF($O$1=\"High\",energy_prices_hi!CR30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CS30,IF($O$1=\"Low\",energy_prices_low!CS30,IF($O$1=\"High\",energy_prices_hi!CS30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CT30,IF($O$1=\"Low\",energy_prices_low!CT30,IF($O$1=\"High\",energy_prices_hi!CT30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CU30,IF($O$1=\"Low\",energy_prices_low!CU30,IF($O$1=\"High\",energy_prices_hi!CU30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CV30,IF($O$1=\"Low\",energy_prices_low!CV30,IF($O$1=\"High\",energy_prices_hi!CV30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CW30,IF($O$1=\"Low\",energy_prices_low!CW30,IF($O$1=\"High\",energy_prices_hi!CW30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CX30,IF($O$1=\"Low\",energy_prices_low!CX30,IF($O$1=\"High\",energy_prices_hi!CX30)))","v":53.160125879952531},{"$f":"IF($O$1=\"Central\",energy_prices!CY30,IF($O$1=\"Low\",energy_prices_low!CY30,IF($O$1=\"High\",energy_prices_hi!CY30)))","v":53.160125879952531}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M70*M38)/100","v":0},{"$f":"(changes_in_energy!N70*N38)/100","v":0},{"$f":"(changes_in_energy!O70*O38)/100","v":0},{"$f":"(changes_in_energy!P70*P38)/100","v":0},{"$f":"(changes_in_energy!Q70*Q38)/100","v":0},{"$f":"(changes_in_energy!R70*R38)/100","v":0},{"$f":"(changes_in_energy!S70*S38)/100","v":0},{"$f":"(changes_in_energy!T70*T38)/100","v":0},{"$f":"(changes_in_energy!U70*U38)/100","v":0},{"$f":"(changes_in_energy!V70*V38)/100","v":0},{"$f":"(changes_in_energy!W70*W38)/100","v":0},{"$f":"(changes_in_energy!X70*X38)/100","v":0},{"$f":"(changes_in_energy!Y70*Y38)/100","v":0},{"$f":"(changes_in_energy!Z70*Z38)/100","v":0},{"$f":"(changes_in_energy!AA70*AA38)/100","v":0},{"$f":"(changes_in_energy!AB70*AB38)/100","v":0},{"$f":"(changes_in_energy!AC70*AC38)/100","v":0},{"$f":"(changes_in_energy!AD70*AD38)/100","v":0},{"$f":"(changes_in_energy!AE70*AE38)/100","v":0},{"$f":"(changes_in_energy!AF70*AF38)/100","v":0},{"$f":"(changes_in_energy!AG70*AG38)/100","v":0},{"$f":"(changes_in_energy!AH70*AH38)/100","v":0},{"$f":"(changes_in_energy!AI70*AI38)/100","v":0},{"$f":"(changes_in_energy!AJ70*AJ38)/100","v":0},{"$f":"(changes_in_energy!AK70*AK38)/100","v":0},{"$f":"(changes_in_energy!AL70*AL38)/100","v":0},{"$f":"(changes_in_energy!AM70*AM38)/100","v":0},{"$f":"(changes_in_energy!AN70*AN38)/100","v":0},{"$f":"(changes_in_energy!AO70*AO38)/100","v":0},{"$f":"(changes_in_energy!AP70*AP38)/100","v":0},{"$f":"(changes_in_energy!AQ70*AQ38)/100","v":0},{"$f":"(changes_in_energy!AR70*AR38)/100","v":0},{"$f":"(changes_in_energy!AS70*AS38)/100","v":0},{"$f":"(changes_in_energy!AT70*AT38)/100","v":0},{"$f":"(changes_in_energy!AU70*AU38)/100","v":0},{"$f":"(changes_in_energy!AV70*AV38)/100","v":0},{"$f":"(changes_in_energy!AW70*AW38)/100","v":0},{"$f":"(changes_in_energy!AX70*AX38)/100","v":0},{"$f":"(changes_in_energy!AY70*AY38)/100","v":0},{"$f":"(changes_in_energy!AZ70*AZ38)/100","v":0},{"$f":"(changes_in_energy!BA70*BA38)/100","v":0},{"$f":"(changes_in_energy!BB70*BB38)/100","v":0},{"$f":"(changes_in_energy!BC70*BC38)/100","v":0},{"$f":"(changes_in_energy!BD70*BD38)/100","v":0},{"$f":"(changes_in_energy!BE70*BE38)/100","v":0},{"$f":"(changes_in_energy!BF70*BF38)/100","v":0},{"$f":"(changes_in_energy!BG70*BG38)/100","v":0},{"$f":"(changes_in_energy!BH70*BH38)/100","v":0},{"$f":"(changes_in_energy!BI70*BI38)/100","v":0},{"$f":"(changes_in_energy!BJ70*BJ38)/100","v":0},{"$f":"(changes_in_energy!BK70*BK38)/100","v":0},{"$f":"(changes_in_energy!BL70*BL38)/100","v":0},{"$f":"(changes_in_energy!BM70*BM38)/100","v":0},{"$f":"(changes_in_energy!BN70*BN38)/100","v":0},{"$f":"(changes_in_energy!BO70*BO38)/100","v":0},{"$f":"(changes_in_energy!BP70*BP38)/100","v":0},{"$f":"(changes_in_energy!BQ70*BQ38)/100","v":0},{"$f":"(changes_in_energy!BR70*BR38)/100","v":0},{"$f":"(changes_in_energy!BS70*BS38)/100","v":0},{"$f":"(changes_in_energy!BT70*BT38)/100","v":0},{"$f":"(changes_in_energy!BU70*BU38)/100","v":0},{"$f":"(changes_in_energy!BV70*BV38)/100","v":0},{"$f":"(changes_in_energy!BW70*BW38)/100","v":0},{"$f":"(changes_in_energy!BX70*BX38)/100","v":0},{"$f":"(changes_in_energy!BY70*BY38)/100","v":0},{"$f":"(changes_in_energy!BZ70*BZ38)/100","v":0},{"$f":"(changes_in_energy!CA70*CA38)/100","v":0},{"$f":"(changes_in_energy!CB70*CB38)/100","v":0},{"$f":"(changes_in_energy!CC70*CC38)/100","v":0},{"$f":"(changes_in_energy!CD70*CD38)/100","v":0},{"$f":"(changes_in_energy!CE70*CE38)/100","v":0},{"$f":"(changes_in_energy!CF70*CF38)/100","v":0},{"$f":"(changes_in_energy!CG70*CG38)/100","v":0},{"$f":"(changes_in_energy!CH70*CH38)/100","v":0},{"$f":"(changes_in_energy!CI70*CI38)/100","v":0},{"$f":"(changes_in_energy!CJ70*CJ38)/100","v":0},{"$f":"(changes_in_energy!CK70*CK38)/100","v":0},{"$f":"(changes_in_energy!CL70*CL38)/100","v":0},{"$f":"(changes_in_energy!CM70*CM38)/100","v":0},{"$f":"(changes_in_energy!CN70*CN38)/100","v":0},{"$f":"(changes_in_energy!CO70*CO38)/100","v":0},{"$f":"(changes_in_energy!CP70*CP38)/100","v":0},{"$f":"(changes_in_energy!CQ70*CQ38)/100","v":0},{"$f":"(changes_in_energy!CR70*CR38)/100","v":0},{"$f":"(changes_in_energy!CS70*CS38)/100","v":0},{"$f":"(changes_in_energy!CT70*CT38)/100","v":0},{"$f":"(changes_in_energy!CU70*CU38)/100","v":0},{"$f":"(changes_in_energy!CV70*CV38)/100","v":0},{"$f":"(changes_in_energy!CW70*CW38)/100","v":0},{"$f":"(changes_in_energy!CX70*CX38)/100","v":0},{"$f":"(changes_in_energy!CY70*CY38)/100","v":0}]
[]
["Variable element: industrial","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M31,IF($O$1=\"Low\",energy_prices_low!M31,IF($O$1=\"High\",energy_prices_hi!M31)))","v":48.899423659629527},{"$f":"IF($O$1=\"Central\",energy_prices!N31,IF($O$1=\"Low\",energy_prices_low!N31,IF($O$1=\"High\",energy_prices_hi!N31)))","v":63.41122538211814},{"$f":"IF($O$1=\"Central\",energy_prices!O31,IF($O$1=\"Low\",energy_prices_low!O31,IF($O$1=\"High\",energy_prices_hi!O31)))","v":65.594731752154118},{"$f":"IF($O$1=\"Central\",energy_prices!P31,IF($O$1=\"Low\",energy_prices_low!P31,IF($O$1=\"High\",energy_prices_hi!P31)))","v":62.353394064488612},{"$f":"IF($O$1=\"Central\",energy_prices!Q31,IF($O$1=\"Low\",energy_prices_low!Q31,IF($O$1=\"High\",energy_prices_hi!Q31)))","v":54.327442767050179},{"$f":"IF($O$1=\"Central\",energy_prices!R31,IF($O$1=\"Low\",energy_prices_low!R31,IF($O$1=\"High\",energy_prices_hi!R31)))","v":35.96083820192667},{"$f":"IF($O$1=\"Central\",energy_prices!S31,IF($O$1=\"Low\",energy_prices_low!S31,IF($O$1=\"High\",energy_prices_hi!S31)))","v":32.094135087978984},{"$f":"IF($O$1=\"Central\",energy_prices!T31,IF($O$1=\"Low\",energy_prices_low!T31,IF($O$1=\"High\",energy_prices_hi!T31)))","v":39.994084697138362},{"$f":"IF($O$1=\"Central\",energy_prices!U31,IF($O$1=\"Low\",energy_prices_low!U31,IF($O$1=\"High\",energy_prices_hi!U31)))","v":47.989889185744751},{"$f":"IF($O$1=\"Central\",energy_prices!V31,IF($O$1=\"Low\",energy_prices_low!V31,IF($O$1=\"High\",energy_prices_hi!V31)))","v":44.159820741478796},{"$f":"IF($O$1=\"Central\",energy_prices!W31,IF($O$1=\"Low\",energy_prices_low!W31,IF($O$1=\"High\",energy_prices_hi!W31)))","v":31.438973590594518},{"$f":"IF($O$1=\"Central\",energy_prices!X31,IF($O$1=\"Low\",energy_prices_low!X31,IF($O$1=\"High\",energy_prices_hi!X31)))","v":36.348294053528306},{"$f":"IF($O$1=\"Central\",energy_prices!Y31,IF($O$1=\"Low\",energy_prices_low!Y31,IF($O$1=\"High\",energy_prices_hi!Y31)))","v":70.998097951045253},{"$f":"IF($O$1=\"Central\",energy_prices!Z31,IF($O$1=\"Low\",energy_prices_low!Z31,IF($O$1=\"High\",energy_prices_hi!Z31)))","v":55.289338819951972},{"$f":"IF($O$1=\"Central\",energy_prices!AA31,IF($O$1=\"Low\",energy_prices_low!AA31,IF($O$1=\"High\",energy_prices_hi!AA31)))","v":48.963422934372055},{"$f":"IF($O$1=\"Central\",energy_prices!AB31,IF($O$1=\"Low\",energy_prices_low!AB31,IF($O$1=\"High\",energy_prices_hi!AB31)))","v":45.085222412521418},{"$f":"IF($O$1=\"Central\",energy_prices!AC31,IF($O$1=\"Low\",energy_prices_low!AC31,IF($O$1=\"High\",energy_prices_hi!AC31)))","v":45.750961046047962},{"$f":"IF($O$1=\"Central\",energy_prices!AD31,IF($O$1=\"Low\",energy_prices_low!AD31,IF($O$1=\"High\",energy_prices_hi!AD31)))","v":44.573995984848537},{"$f":"IF($O$1=\"Central\",energy_prices!AE31,IF($O$1=\"Low\",energy_prices_low!AE31,IF($O$1=\"High\",energy_prices_hi!AE31)))","v":43.835039204819921},{"$f":"IF($O$1=\"Central\",energy_prices!AF31,IF($O$1=\"Low\",energy_prices_low!AF31,IF($O$1=\"High\",energy_prices_hi!AF31)))","v":43.203021944930597},{"$f":"IF($O$1=\"Central\",energy_prices!AG31,IF($O$1=\"Low\",energy_prices_low!AG31,IF($O$1=\"High\",energy_prices_hi!AG31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!AH31,IF($O$1=\"Low\",energy_prices_low!AH31,IF($O$1=\"High\",energy_prices_hi!AH31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!AI31,IF($O$1=\"Low\",energy_prices_low!AI31,IF($O$1=\"High\",energy_prices_hi!AI31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!AJ31,IF($O$1=\"Low\",energy_prices_low!AJ31,IF($O$1=\"High\",energy_prices_hi!AJ31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!AK31,IF($O$1=\"Low\",energy_prices_low!AK31,IF($O$1=\"High\",energy_prices_hi!AK31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!AL31,IF($O$1=\"Low\",energy_prices_low!AL31,IF($O$1=\"High\",energy_prices_hi!AL31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!AM31,IF($O$1=\"Low\",energy_prices_low!AM31,IF($O$1=\"High\",energy_prices_hi!AM31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!AN31,IF($O$1=\"Low\",energy_prices_low!AN31,IF($O$1=\"High\",energy_prices_hi!AN31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!AO31,IF($O$1=\"Low\",energy_prices_low!AO31,IF($O$1=\"High\",energy_prices_hi!AO31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!AP31,IF($O$1=\"Low\",energy_prices_low!AP31,IF($O$1=\"High\",energy_prices_hi!AP31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!AQ31,IF($O$1=\"Low\",energy_prices_low!AQ31,IF($O$1=\"High\",energy_prices_hi!AQ31)))","v":41.938987425151893},{"$f":"IF($O$1=\"Central\",energy_prices!AR31,IF($O$1=\"Low\",energy_prices_low!AR31,IF($O$1=\"High\",energy_prices_hi!AR31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!AS31,IF($O$1=\"Low\",energy_prices_low!AS31,IF($O$1=\"High\",energy_prices_hi!AS31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!AT31,IF($O$1=\"Low\",energy_prices_low!AT31,IF($O$1=\"High\",energy_prices_hi!AT31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!AU31,IF($O$1=\"Low\",energy_prices_low!AU31,IF($O$1=\"High\",energy_prices_hi!AU31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!AV31,IF($O$1=\"Low\",energy_prices_low!AV31,IF($O$1=\"High\",energy_prices_hi!AV31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!AW31,IF($O$1=\"Low\",energy_prices_low!AW31,IF($O$1=\"High\",energy_prices_hi!AW31)))","v":41.938987425151915},{"$f":"IF($O$1=\"Central\",energy_prices!AX31,IF($O$1=\"Low\",energy_prices_low!AX31,IF($O$1=\"High\",energy_prices_hi!AX31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!AY31,IF($O$1=\"Low\",energy_prices_low!AY31,IF($O$1=\"High\",energy_prices_hi!AY31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!AZ31,IF($O$1=\"Low\",energy_prices_low!AZ31,IF($O$1=\"High\",energy_prices_hi!AZ31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!BA31,IF($O$1=\"Low\",energy_prices_low!BA31,IF($O$1=\"High\",energy_prices_hi!BA31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!BB31,IF($O$1=\"Low\",energy_prices_low!BB31,IF($O$1=\"High\",energy_prices_hi!BB31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BC31,IF($O$1=\"Low\",energy_prices_low!BC31,IF($O$1=\"High\",energy_prices_hi!BC31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!BD31,IF($O$1=\"Low\",energy_prices_low!BD31,IF($O$1=\"High\",energy_prices_hi!BD31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!BE31,IF($O$1=\"Low\",energy_prices_low!BE31,IF($O$1=\"High\",energy_prices_hi!BE31)))","v":41.938987425151907},{"$f":"IF($O$1=\"Central\",energy_prices!BF31,IF($O$1=\"Low\",energy_prices_low!BF31,IF($O$1=\"High\",energy_prices_hi!BF31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BG31,IF($O$1=\"Low\",energy_prices_low!BG31,IF($O$1=\"High\",energy_prices_hi!BG31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BH31,IF($O$1=\"Low\",energy_prices_low!BH31,IF($O$1=\"High\",energy_prices_hi!BH31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BI31,IF($O$1=\"Low\",energy_prices_low!BI31,IF($O$1=\"High\",energy_prices_hi!BI31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BJ31,IF($O$1=\"Low\",energy_prices_low!BJ31,IF($O$1=\"High\",energy_prices_hi!BJ31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BK31,IF($O$1=\"Low\",energy_prices_low!BK31,IF($O$1=\"High\",energy_prices_hi!BK31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BL31,IF($O$1=\"Low\",energy_prices_low!BL31,IF($O$1=\"High\",energy_prices_hi!BL31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BM31,IF($O$1=\"Low\",energy_prices_low!BM31,IF($O$1=\"High\",energy_prices_hi!BM31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BN31,IF($O$1=\"Low\",energy_prices_low!BN31,IF($O$1=\"High\",energy_prices_hi!BN31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BO31,IF($O$1=\"Low\",energy_prices_low!BO31,IF($O$1=\"High\",energy_prices_hi!BO31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BP31,IF($O$1=\"Low\",energy_prices_low!BP31,IF($O$1=\"High\",energy_prices_hi!BP31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BQ31,IF($O$1=\"Low\",energy_prices_low!BQ31,IF($O$1=\"High\",energy_prices_hi!BQ31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BR31,IF($O$1=\"Low\",energy_prices_low!BR31,IF($O$1=\"High\",energy_prices_hi!BR31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BS31,IF($O$1=\"Low\",energy_prices_low!BS31,IF($O$1=\"High\",energy_prices_hi!BS31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BT31,IF($O$1=\"Low\",energy_prices_low!BT31,IF($O$1=\"High\",energy_prices_hi!BT31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BU31,IF($O$1=\"Low\",energy_prices_low!BU31,IF($O$1=\"High\",energy_prices_hi!BU31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BV31,IF($O$1=\"Low\",energy_prices_low!BV31,IF($O$1=\"High\",energy_prices_hi!BV31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BW31,IF($O$1=\"Low\",energy_prices_low!BW31,IF($O$1=\"High\",energy_prices_hi!BW31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BX31,IF($O$1=\"Low\",energy_prices_low!BX31,IF($O$1=\"High\",energy_prices_hi!BX31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BY31,IF($O$1=\"Low\",energy_prices_low!BY31,IF($O$1=\"High\",energy_prices_hi!BY31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!BZ31,IF($O$1=\"Low\",energy_prices_low!BZ31,IF($O$1=\"High\",energy_prices_hi!BZ31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CA31,IF($O$1=\"Low\",energy_prices_low!CA31,IF($O$1=\"High\",energy_prices_hi!CA31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CB31,IF($O$1=\"Low\",energy_prices_low!CB31,IF($O$1=\"High\",energy_prices_hi!CB31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CC31,IF($O$1=\"Low\",energy_prices_low!CC31,IF($O$1=\"High\",energy_prices_hi!CC31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CD31,IF($O$1=\"Low\",energy_prices_low!CD31,IF($O$1=\"High\",energy_prices_hi!CD31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CE31,IF($O$1=\"Low\",energy_prices_low!CE31,IF($O$1=\"High\",energy_prices_hi!CE31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CF31,IF($O$1=\"Low\",energy_prices_low!CF31,IF($O$1=\"High\",energy_prices_hi!CF31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CG31,IF($O$1=\"Low\",energy_prices_low!CG31,IF($O$1=\"High\",energy_prices_hi!CG31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CH31,IF($O$1=\"Low\",energy_prices_low!CH31,IF($O$1=\"High\",energy_prices_hi!CH31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CI31,IF($O$1=\"Low\",energy_prices_low!CI31,IF($O$1=\"High\",energy_prices_hi!CI31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CJ31,IF($O$1=\"Low\",energy_prices_low!CJ31,IF($O$1=\"High\",energy_prices_hi!CJ31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CK31,IF($O$1=\"Low\",energy_prices_low!CK31,IF($O$1=\"High\",energy_prices_hi!CK31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CL31,IF($O$1=\"Low\",energy_prices_low!CL31,IF($O$1=\"High\",energy_prices_hi!CL31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CM31,IF($O$1=\"Low\",energy_prices_low!CM31,IF($O$1=\"High\",energy_prices_hi!CM31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CN31,IF($O$1=\"Low\",energy_prices_low!CN31,IF($O$1=\"High\",energy_prices_hi!CN31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CO31,IF($O$1=\"Low\",energy_prices_low!CO31,IF($O$1=\"High\",energy_prices_hi!CO31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CP31,IF($O$1=\"Low\",energy_prices_low!CP31,IF($O$1=\"High\",energy_prices_hi!CP31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CQ31,IF($O$1=\"Low\",energy_prices_low!CQ31,IF($O$1=\"High\",energy_prices_hi!CQ31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CR31,IF($O$1=\"Low\",energy_prices_low!CR31,IF($O$1=\"High\",energy_prices_hi!CR31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CS31,IF($O$1=\"Low\",energy_prices_low!CS31,IF($O$1=\"High\",energy_prices_hi!CS31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CT31,IF($O$1=\"Low\",energy_prices_low!CT31,IF($O$1=\"High\",energy_prices_hi!CT31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CU31,IF($O$1=\"Low\",energy_prices_low!CU31,IF($O$1=\"High\",energy_prices_hi!CU31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CV31,IF($O$1=\"Low\",energy_prices_low!CV31,IF($O$1=\"High\",energy_prices_hi!CV31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CW31,IF($O$1=\"Low\",energy_prices_low!CW31,IF($O$1=\"High\",energy_prices_hi!CW31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CX31,IF($O$1=\"Low\",energy_prices_low!CX31,IF($O$1=\"High\",energy_prices_hi!CX31)))","v":41.9389874251519},{"$f":"IF($O$1=\"Central\",energy_prices!CY31,IF($O$1=\"Low\",energy_prices_low!CY31,IF($O$1=\"High\",energy_prices_hi!CY31)))","v":41.9389874251519}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M71*M41)/100","v":0},{"$f":"(changes_in_energy!N71*N41)/100","v":0},{"$f":"(changes_in_energy!O71*O41)/100","v":0},{"$f":"(changes_in_energy!P71*P41)/100","v":0},{"$f":"(changes_in_energy!Q71*Q41)/100","v":0},{"$f":"(changes_in_energy!R71*R41)/100","v":0},{"$f":"(changes_in_energy!S71*S41)/100","v":0},{"$f":"(changes_in_energy!T71*T41)/100","v":0},{"$f":"(changes_in_energy!U71*U41)/100","v":0},{"$f":"(changes_in_energy!V71*V41)/100","v":0},{"$f":"(changes_in_energy!W71*W41)/100","v":0},{"$f":"(changes_in_energy!X71*X41)/100","v":0},{"$f":"(changes_in_energy!Y71*Y41)/100","v":0},{"$f":"(changes_in_energy!Z71*Z41)/100","v":0},{"$f":"(changes_in_energy!AA71*AA41)/100","v":0},{"$f":"(changes_in_energy!AB71*AB41)/100","v":0},{"$f":"(changes_in_energy!AC71*AC41)/100","v":0},{"$f":"(changes_in_energy!AD71*AD41)/100","v":0},{"$f":"(changes_in_energy!AE71*AE41)/100","v":0},{"$f":"(changes_in_energy!AF71*AF41)/100","v":0},{"$f":"(changes_in_energy!AG71*AG41)/100","v":0},{"$f":"(changes_in_energy!AH71*AH41)/100","v":0},{"$f":"(changes_in_energy!AI71*AI41)/100","v":0},{"$f":"(changes_in_energy!AJ71*AJ41)/100","v":0},{"$f":"(changes_in_energy!AK71*AK41)/100","v":0},{"$f":"(changes_in_energy!AL71*AL41)/100","v":0},{"$f":"(changes_in_energy!AM71*AM41)/100","v":0},{"$f":"(changes_in_energy!AN71*AN41)/100","v":0},{"$f":"(changes_in_energy!AO71*AO41)/100","v":0},{"$f":"(changes_in_energy!AP71*AP41)/100","v":0},{"$f":"(changes_in_energy!AQ71*AQ41)/100","v":0},{"$f":"(changes_in_energy!AR71*AR41)/100","v":0},{"$f":"(changes_in_energy!AS71*AS41)/100","v":0},{"$f":"(changes_in_energy!AT71*AT41)/100","v":0},{"$f":"(changes_in_energy!AU71*AU41)/100","v":0},{"$f":"(changes_in_energy!AV71*AV41)/100","v":0},{"$f":"(changes_in_energy!AW71*AW41)/100","v":0},{"$f":"(changes_in_energy!AX71*AX41)/100","v":0},{"$f":"(changes_in_energy!AY71*AY41)/100","v":0},{"$f":"(changes_in_energy!AZ71*AZ41)/100","v":0},{"$f":"(changes_in_energy!BA71*BA41)/100","v":0},{"$f":"(changes_in_energy!BB71*BB41)/100","v":0},{"$f":"(changes_in_energy!BC71*BC41)/100","v":0},{"$f":"(changes_in_energy!BD71*BD41)/100","v":0},{"$f":"(changes_in_energy!BE71*BE41)/100","v":0},{"$f":"(changes_in_energy!BF71*BF41)/100","v":0},{"$f":"(changes_in_energy!BG71*BG41)/100","v":0},{"$f":"(changes_in_energy!BH71*BH41)/100","v":0},{"$f":"(changes_in_energy!BI71*BI41)/100","v":0},{"$f":"(changes_in_energy!BJ71*BJ41)/100","v":0},{"$f":"(changes_in_energy!BK71*BK41)/100","v":0},{"$f":"(changes_in_energy!BL71*BL41)/100","v":0},{"$f":"(changes_in_energy!BM71*BM41)/100","v":0},{"$f":"(changes_in_energy!BN71*BN41)/100","v":0},{"$f":"(changes_in_energy!BO71*BO41)/100","v":0},{"$f":"(changes_in_energy!BP71*BP41)/100","v":0},{"$f":"(changes_in_energy!BQ71*BQ41)/100","v":0},{"$f":"(changes_in_energy!BR71*BR41)/100","v":0},{"$f":"(changes_in_energy!BS71*BS41)/100","v":0},{"$f":"(changes_in_energy!BT71*BT41)/100","v":0},{"$f":"(changes_in_energy!BU71*BU41)/100","v":0},{"$f":"(changes_in_energy!BV71*BV41)/100","v":0},{"$f":"(changes_in_energy!BW71*BW41)/100","v":0},{"$f":"(changes_in_energy!BX71*BX41)/100","v":0},{"$f":"(changes_in_energy!BY71*BY41)/100","v":0},{"$f":"(changes_in_energy!BZ71*BZ41)/100","v":0},{"$f":"(changes_in_energy!CA71*CA41)/100","v":0},{"$f":"(changes_in_energy!CB71*CB41)/100","v":0},{"$f":"(changes_in_energy!CC71*CC41)/100","v":0},{"$f":"(changes_in_energy!CD71*CD41)/100","v":0},{"$f":"(changes_in_energy!CE71*CE41)/100","v":0},{"$f":"(changes_in_energy!CF71*CF41)/100","v":0},{"$f":"(changes_in_energy!CG71*CG41)/100","v":0},{"$f":"(changes_in_energy!CH71*CH41)/100","v":0},{"$f":"(changes_in_energy!CI71*CI41)/100","v":0},{"$f":"(changes_in_energy!CJ71*CJ41)/100","v":0},{"$f":"(changes_in_energy!CK71*CK41)/100","v":0},{"$f":"(changes_in_energy!CL71*CL41)/100","v":0},{"$f":"(changes_in_energy!CM71*CM41)/100","v":0},{"$f":"(changes_in_energy!CN71*CN41)/100","v":0},{"$f":"(changes_in_energy!CO71*CO41)/100","v":0},{"$f":"(changes_in_energy!CP71*CP41)/100","v":0},{"$f":"(changes_in_energy!CQ71*CQ41)/100","v":0},{"$f":"(changes_in_energy!CR71*CR41)/100","v":0},{"$f":"(changes_in_energy!CS71*CS41)/100","v":0},{"$f":"(changes_in_energy!CT71*CT41)/100","v":0},{"$f":"(changes_in_energy!CU71*CU41)/100","v":0},{"$f":"(changes_in_energy!CV71*CV41)/100","v":0},{"$f":"(changes_in_energy!CW71*CW41)/100","v":0},{"$f":"(changes_in_energy!CX71*CX41)/100","v":0},{"$f":"(changes_in_energy!CY71*CY41)/100","v":0}]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M36+M39+M42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB36+BB39+BB42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL36+BL39+BL42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M44*discount_factors!L7","v":0},{"$f":"N44*discount_factors!M7","v":0},{"$f":"O44*discount_factors!N7","v":0},{"$f":"P44*discount_factors!O7","v":0},{"$f":"Q44*discount_factors!P7","v":0},{"$f":"R44*discount_factors!Q7","v":0},{"$f":"S44*discount_factors!R7","v":0},{"$f":"T44*discount_factors!S7","v":0},{"$f":"U44*discount_factors!T7","v":0},{"$f":"V44*discount_factors!U7","v":0},{"$f":"W44*discount_factors!V7","v":0},{"$f":"X44*discount_factors!W7","v":0},{"$f":"Y44*discount_factors!X7","v":0},{"$f":"Z44*discount_factors!Y7","v":0},{"$f":"AA44*discount_factors!Z7","v":0},{"$f":"AB44*discount_factors!AA7","v":0},{"$f":"AC44*discount_factors!AB7","v":0},{"$f":"AD44*discount_factors!AC7","v":0},{"$f":"AE44*discount_factors!AD7","v":0},{"$f":"AF44*discount_factors!AE7","v":0},{"$f":"AG44*discount_factors!AF7","v":0},{"$f":"AH44*discount_factors!AG7","v":0},{"$f":"AI44*discount_factors!AH7","v":0},{"$f":"AJ44*discount_factors!AI7","v":0},{"$f":"AK44*discount_factors!AJ7","v":0},{"$f":"AL44*discount_factors!AK7","v":0},{"$f":"AM44*discount_factors!AL7","v":0},{"$f":"AN44*discount_factors!AM7","v":0},{"$f":"AO44*discount_factors!AN7","v":0},{"$f":"AP44*discount_factors!AO7","v":0},{"$f":"AQ44*discount_factors!AP7","v":0},{"$f":"AR44*discount_factors!AQ7","v":0},{"$f":"AS44*discount_factors!AR7","v":0},{"$f":"AT44*discount_factors!AS7","v":0},{"$f":"AU44*discount_factors!AT7","v":0},{"$f":"AV44*discount_factors!AU7","v":0},{"$f":"AW44*discount_factors!AV7","v":0},{"$f":"AX44*discount_factors!AW7","v":0},{"$f":"AY44*discount_factors!AX7","v":0},{"$f":"AZ44*discount_factors!AY7","v":0},{"$f":"BA44*discount_factors!AZ7","v":0},{"$f":"BB44*discount_factors!BA7","v":0},{"$f":"BC44*discount_factors!BB7","v":0},{"$f":"BD44*discount_factors!BC7","v":0},{"$f":"BE44*discount_factors!BD7","v":0},{"$f":"BF44*discount_factors!BE7","v":0},{"$f":"BG44*discount_factors!BF7","v":0},{"$f":"BH44*discount_factors!BG7","v":0},{"$f":"BI44*discount_factors!BH7","v":0},{"$f":"BJ44*discount_factors!BI7","v":0},{"$f":"BK44*discount_factors!BJ7","v":0},{"$f":"BL44*discount_factors!BK7","v":0},{"$f":"BM44*discount_factors!BL7","v":0},{"$f":"BN44*discount_factors!BM7","v":0},{"$f":"BO44*discount_factors!BN7","v":0},{"$f":"BP44*discount_factors!BO7","v":0},{"$f":"BQ44*discount_factors!BP7","v":0},{"$f":"BR44*discount_factors!BQ7","v":0},{"$f":"BS44*discount_factors!BR7","v":0},{"$f":"BT44*discount_factors!BS7","v":0},{"$f":"BU44*discount_factors!BT7","v":0},{"$f":"BV44*discount_factors!BU7","v":0},{"$f":"BW44*discount_factors!BV7","v":0},{"$f":"BX44*discount_factors!BW7","v":0},{"$f":"BY44*discount_factors!BX7","v":0},{"$f":"BZ44*discount_factors!BY7","v":0},{"$f":"CA44*discount_factors!BZ7","v":0},{"$f":"CB44*discount_factors!CA7","v":0},{"$f":"CC44*discount_factors!CB7","v":0},{"$f":"CD44*discount_factors!CC7","v":0},{"$f":"CE44*discount_factors!CD7","v":0},{"$f":"CF44*discount_factors!CE7","v":0},{"$f":"CG44*discount_factors!CF7","v":0},{"$f":"CH44*discount_factors!CG7","v":0},{"$f":"CI44*discount_factors!CH7","v":0},{"$f":"CJ44*discount_factors!CI7","v":0},{"$f":"CK44*discount_factors!CJ7","v":0},{"$f":"CL44*discount_factors!CK7","v":0},{"$f":"CM44*discount_factors!CL7","v":0},{"$f":"CN44*discount_factors!CM7","v":0},{"$f":"CO44*discount_factors!CN7","v":0},{"$f":"CP44*discount_factors!CO7","v":0},{"$f":"CQ44*discount_factors!CP7","v":0},{"$f":"CR44*discount_factors!CQ7","v":0},{"$f":"CS44*discount_factors!CR7","v":0},{"$f":"CT44*discount_factors!CS7","v":0},{"$f":"CU44*discount_factors!CT7","v":0},{"$f":"CV44*discount_factors!CU7","v":0},{"$f":"CW44*discount_factors!CV7","v":0},{"$f":"CX44*discount_factors!CW7","v":0},{"$f":"CY44*discount_factors!CX7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(C45:CY45)","v":0}]
[]
["ROAD TRANSPORT FUEL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Variable element: petrol","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M35,IF($O$1=\"Low\",energy_prices_low!M35,IF($O$1=\"High\",energy_prices_hi!M35)))","v":51.840743987500865},{"$f":"IF($O$1=\"Central\",energy_prices!N35,IF($O$1=\"Low\",energy_prices_low!N35,IF($O$1=\"High\",energy_prices_hi!N35)))","v":64.094247153824185},{"$f":"IF($O$1=\"Central\",energy_prices!O35,IF($O$1=\"Low\",energy_prices_low!O35,IF($O$1=\"High\",energy_prices_hi!O35)))","v":65.559029044400077},{"$f":"IF($O$1=\"Central\",energy_prices!P35,IF($O$1=\"Low\",energy_prices_low!P35,IF($O$1=\"High\",energy_prices_hi!P35)))","v":62.940091325134254},{"$f":"IF($O$1=\"Central\",energy_prices!Q35,IF($O$1=\"Low\",energy_prices_low!Q35,IF($O$1=\"High\",energy_prices_hi!Q35)))","v":55.360742924503363},{"$f":"IF($O$1=\"Central\",energy_prices!R35,IF($O$1=\"Low\",energy_prices_low!R35,IF($O$1=\"High\",energy_prices_hi!R35)))","v":38.577640945809605},{"$f":"IF($O$1=\"Central\",energy_prices!S35,IF($O$1=\"Low\",energy_prices_low!S35,IF($O$1=\"High\",energy_prices_hi!S35)))","v":35.580339278845919},{"$f":"IF($O$1=\"Central\",energy_prices!T35,IF($O$1=\"Low\",energy_prices_low!T35,IF($O$1=\"High\",energy_prices_hi!T35)))","v":43.358583973847942},{"$f":"IF($O$1=\"Central\",energy_prices!U35,IF($O$1=\"Low\",energy_prices_low!U35,IF($O$1=\"High\",energy_prices_hi!U35)))","v":49.852992734245106},{"$f":"IF($O$1=\"Central\",energy_prices!V35,IF($O$1=\"Low\",energy_prices_low!V35,IF($O$1=\"High\",energy_prices_hi!V35)))","v":48.492992431599923},{"$f":"IF($O$1=\"Central\",energy_prices!W35,IF($O$1=\"Low\",energy_prices_low!W35,IF($O$1=\"High\",energy_prices_hi!W35)))","v":36.070715799960425},{"$f":"IF($O$1=\"Central\",energy_prices!X35,IF($O$1=\"Low\",energy_prices_low!X35,IF($O$1=\"High\",energy_prices_hi!X35)))","v":51.255640581673035},{"$f":"IF($O$1=\"Central\",energy_prices!Y35,IF($O$1=\"Low\",energy_prices_low!Y35,IF($O$1=\"High\",energy_prices_hi!Y35)))","v":80.162562617905081},{"$f":"IF($O$1=\"Central\",energy_prices!Z35,IF($O$1=\"Low\",energy_prices_low!Z35,IF($O$1=\"High\",energy_prices_hi!Z35)))","v":68.366459180266148},{"$f":"IF($O$1=\"Central\",energy_prices!AA35,IF($O$1=\"Low\",energy_prices_low!AA35,IF($O$1=\"High\",energy_prices_hi!AA35)))","v":61.963715110952478},{"$f":"IF($O$1=\"Central\",energy_prices!AB35,IF($O$1=\"Low\",energy_prices_low!AB35,IF($O$1=\"High\",energy_prices_hi!AB35)))","v":58.064461460803543},{"$f":"IF($O$1=\"Central\",energy_prices!AC35,IF($O$1=\"Low\",energy_prices_low!AC35,IF($O$1=\"High\",energy_prices_hi!AC35)))","v":58.846918003404284},{"$f":"IF($O$1=\"Central\",energy_prices!AD35,IF($O$1=\"Low\",energy_prices_low!AD35,IF($O$1=\"High\",energy_prices_hi!AD35)))","v":57.631753701609405},{"$f":"IF($O$1=\"Central\",energy_prices!AE35,IF($O$1=\"Low\",energy_prices_low!AE35,IF($O$1=\"High\",energy_prices_hi!AE35)))","v":56.868813552183937},{"$f":"IF($O$1=\"Central\",energy_prices!AF35,IF($O$1=\"Low\",energy_prices_low!AF35,IF($O$1=\"High\",energy_prices_hi!AF35)))","v":56.216283721304272},{"$f":"IF($O$1=\"Central\",energy_prices!AG35,IF($O$1=\"Low\",energy_prices_low!AG35,IF($O$1=\"High\",energy_prices_hi!AG35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!AH35,IF($O$1=\"Low\",energy_prices_low!AH35,IF($O$1=\"High\",energy_prices_hi!AH35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!AI35,IF($O$1=\"Low\",energy_prices_low!AI35,IF($O$1=\"High\",energy_prices_hi!AI35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!AJ35,IF($O$1=\"Low\",energy_prices_low!AJ35,IF($O$1=\"High\",energy_prices_hi!AJ35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!AK35,IF($O$1=\"Low\",energy_prices_low!AK35,IF($O$1=\"High\",energy_prices_hi!AK35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!AL35,IF($O$1=\"Low\",energy_prices_low!AL35,IF($O$1=\"High\",energy_prices_hi!AL35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!AM35,IF($O$1=\"Low\",energy_prices_low!AM35,IF($O$1=\"High\",energy_prices_hi!AM35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!AN35,IF($O$1=\"Low\",energy_prices_low!AN35,IF($O$1=\"High\",energy_prices_hi!AN35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!AO35,IF($O$1=\"Low\",energy_prices_low!AO35,IF($O$1=\"High\",energy_prices_hi!AO35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!AP35,IF($O$1=\"Low\",energy_prices_low!AP35,IF($O$1=\"High\",energy_prices_hi!AP35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!AQ35,IF($O$1=\"Low\",energy_prices_low!AQ35,IF($O$1=\"High\",energy_prices_hi!AQ35)))","v":54.911224059544899},{"$f":"IF($O$1=\"Central\",energy_prices!AR35,IF($O$1=\"Low\",energy_prices_low!AR35,IF($O$1=\"High\",energy_prices_hi!AR35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!AS35,IF($O$1=\"Low\",energy_prices_low!AS35,IF($O$1=\"High\",energy_prices_hi!AS35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!AT35,IF($O$1=\"Low\",energy_prices_low!AT35,IF($O$1=\"High\",energy_prices_hi!AT35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!AU35,IF($O$1=\"Low\",energy_prices_low!AU35,IF($O$1=\"High\",energy_prices_hi!AU35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!AV35,IF($O$1=\"Low\",energy_prices_low!AV35,IF($O$1=\"High\",energy_prices_hi!AV35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!AW35,IF($O$1=\"Low\",energy_prices_low!AW35,IF($O$1=\"High\",energy_prices_hi!AW35)))","v":54.911224059544928},{"$f":"IF($O$1=\"Central\",energy_prices!AX35,IF($O$1=\"Low\",energy_prices_low!AX35,IF($O$1=\"High\",energy_prices_hi!AX35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!AY35,IF($O$1=\"Low\",energy_prices_low!AY35,IF($O$1=\"High\",energy_prices_hi!AY35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!AZ35,IF($O$1=\"Low\",energy_prices_low!AZ35,IF($O$1=\"High\",energy_prices_hi!AZ35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!BA35,IF($O$1=\"Low\",energy_prices_low!BA35,IF($O$1=\"High\",energy_prices_hi!BA35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!BB35,IF($O$1=\"Low\",energy_prices_low!BB35,IF($O$1=\"High\",energy_prices_hi!BB35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BC35,IF($O$1=\"Low\",energy_prices_low!BC35,IF($O$1=\"High\",energy_prices_hi!BC35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!BD35,IF($O$1=\"Low\",energy_prices_low!BD35,IF($O$1=\"High\",energy_prices_hi!BD35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!BE35,IF($O$1=\"Low\",energy_prices_low!BE35,IF($O$1=\"High\",energy_prices_hi!BE35)))","v":54.911224059544921},{"$f":"IF($O$1=\"Central\",energy_prices!BF35,IF($O$1=\"Low\",energy_prices_low!BF35,IF($O$1=\"High\",energy_prices_hi!BF35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BG35,IF($O$1=\"Low\",energy_prices_low!BG35,IF($O$1=\"High\",energy_prices_hi!BG35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BH35,IF($O$1=\"Low\",energy_prices_low!BH35,IF($O$1=\"High\",energy_prices_hi!BH35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BI35,IF($O$1=\"Low\",energy_prices_low!BI35,IF($O$1=\"High\",energy_prices_hi!BI35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BJ35,IF($O$1=\"Low\",energy_prices_low!BJ35,IF($O$1=\"High\",energy_prices_hi!BJ35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BK35,IF($O$1=\"Low\",energy_prices_low!BK35,IF($O$1=\"High\",energy_prices_hi!BK35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BL35,IF($O$1=\"Low\",energy_prices_low!BL35,IF($O$1=\"High\",energy_prices_hi!BL35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BM35,IF($O$1=\"Low\",energy_prices_low!BM35,IF($O$1=\"High\",energy_prices_hi!BM35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BN35,IF($O$1=\"Low\",energy_prices_low!BN35,IF($O$1=\"High\",energy_prices_hi!BN35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BO35,IF($O$1=\"Low\",energy_prices_low!BO35,IF($O$1=\"High\",energy_prices_hi!BO35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BP35,IF($O$1=\"Low\",energy_prices_low!BP35,IF($O$1=\"High\",energy_prices_hi!BP35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BQ35,IF($O$1=\"Low\",energy_prices_low!BQ35,IF($O$1=\"High\",energy_prices_hi!BQ35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BR35,IF($O$1=\"Low\",energy_prices_low!BR35,IF($O$1=\"High\",energy_prices_hi!BR35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BS35,IF($O$1=\"Low\",energy_prices_low!BS35,IF($O$1=\"High\",energy_prices_hi!BS35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BT35,IF($O$1=\"Low\",energy_prices_low!BT35,IF($O$1=\"High\",energy_prices_hi!BT35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BU35,IF($O$1=\"Low\",energy_prices_low!BU35,IF($O$1=\"High\",energy_prices_hi!BU35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BV35,IF($O$1=\"Low\",energy_prices_low!BV35,IF($O$1=\"High\",energy_prices_hi!BV35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BW35,IF($O$1=\"Low\",energy_prices_low!BW35,IF($O$1=\"High\",energy_prices_hi!BW35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BX35,IF($O$1=\"Low\",energy_prices_low!BX35,IF($O$1=\"High\",energy_prices_hi!BX35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BY35,IF($O$1=\"Low\",energy_prices_low!BY35,IF($O$1=\"High\",energy_prices_hi!BY35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!BZ35,IF($O$1=\"Low\",energy_prices_low!BZ35,IF($O$1=\"High\",energy_prices_hi!BZ35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CA35,IF($O$1=\"Low\",energy_prices_low!CA35,IF($O$1=\"High\",energy_prices_hi!CA35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CB35,IF($O$1=\"Low\",energy_prices_low!CB35,IF($O$1=\"High\",energy_prices_hi!CB35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CC35,IF($O$1=\"Low\",energy_prices_low!CC35,IF($O$1=\"High\",energy_prices_hi!CC35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CD35,IF($O$1=\"Low\",energy_prices_low!CD35,IF($O$1=\"High\",energy_prices_hi!CD35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CE35,IF($O$1=\"Low\",energy_prices_low!CE35,IF($O$1=\"High\",energy_prices_hi!CE35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CF35,IF($O$1=\"Low\",energy_prices_low!CF35,IF($O$1=\"High\",energy_prices_hi!CF35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CG35,IF($O$1=\"Low\",energy_prices_low!CG35,IF($O$1=\"High\",energy_prices_hi!CG35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CH35,IF($O$1=\"Low\",energy_prices_low!CH35,IF($O$1=\"High\",energy_prices_hi!CH35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CI35,IF($O$1=\"Low\",energy_prices_low!CI35,IF($O$1=\"High\",energy_prices_hi!CI35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CJ35,IF($O$1=\"Low\",energy_prices_low!CJ35,IF($O$1=\"High\",energy_prices_hi!CJ35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CK35,IF($O$1=\"Low\",energy_prices_low!CK35,IF($O$1=\"High\",energy_prices_hi!CK35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CL35,IF($O$1=\"Low\",energy_prices_low!CL35,IF($O$1=\"High\",energy_prices_hi!CL35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CM35,IF($O$1=\"Low\",energy_prices_low!CM35,IF($O$1=\"High\",energy_prices_hi!CM35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CN35,IF($O$1=\"Low\",energy_prices_low!CN35,IF($O$1=\"High\",energy_prices_hi!CN35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CO35,IF($O$1=\"Low\",energy_prices_low!CO35,IF($O$1=\"High\",energy_prices_hi!CO35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CP35,IF($O$1=\"Low\",energy_prices_low!CP35,IF($O$1=\"High\",energy_prices_hi!CP35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CQ35,IF($O$1=\"Low\",energy_prices_low!CQ35,IF($O$1=\"High\",energy_prices_hi!CQ35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CR35,IF($O$1=\"Low\",energy_prices_low!CR35,IF($O$1=\"High\",energy_prices_hi!CR35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CS35,IF($O$1=\"Low\",energy_prices_low!CS35,IF($O$1=\"High\",energy_prices_hi!CS35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CT35,IF($O$1=\"Low\",energy_prices_low!CT35,IF($O$1=\"High\",energy_prices_hi!CT35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CU35,IF($O$1=\"Low\",energy_prices_low!CU35,IF($O$1=\"High\",energy_prices_hi!CU35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CV35,IF($O$1=\"Low\",energy_prices_low!CV35,IF($O$1=\"High\",energy_prices_hi!CV35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CW35,IF($O$1=\"Low\",energy_prices_low!CW35,IF($O$1=\"High\",energy_prices_hi!CW35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CX35,IF($O$1=\"Low\",energy_prices_low!CX35,IF($O$1=\"High\",energy_prices_hi!CX35)))","v":54.911224059544914},{"$f":"IF($O$1=\"Central\",energy_prices!CY35,IF($O$1=\"Low\",energy_prices_low!CY35,IF($O$1=\"High\",energy_prices_hi!CY35)))","v":54.911224059544914}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M80*M50)/100","v":0},{"$f":"(changes_in_energy!N80*N50)/100","v":0},{"$f":"(changes_in_energy!O80*O50)/100","v":0},{"$f":"(changes_in_energy!P80*P50)/100","v":0},{"$f":"(changes_in_energy!Q80*Q50)/100","v":0},{"$f":"(changes_in_energy!R80*R50)/100","v":0},{"$f":"(changes_in_energy!S80*S50)/100","v":0},{"$f":"(changes_in_energy!T80*T50)/100","v":0},{"$f":"(changes_in_energy!U80*U50)/100","v":0},{"$f":"(changes_in_energy!V80*V50)/100","v":0},{"$f":"(changes_in_energy!W80*W50)/100","v":0},{"$f":"(changes_in_energy!X80*X50)/100","v":0},{"$f":"(changes_in_energy!Y80*Y50)/100","v":0},{"$f":"(changes_in_energy!Z80*Z50)/100","v":0},{"$f":"(changes_in_energy!AA80*AA50)/100","v":0},{"$f":"(changes_in_energy!AB80*AB50)/100","v":0},{"$f":"(changes_in_energy!AC80*AC50)/100","v":0},{"$f":"(changes_in_energy!AD80*AD50)/100","v":0},{"$f":"(changes_in_energy!AE80*AE50)/100","v":0},{"$f":"(changes_in_energy!AF80*AF50)/100","v":0},{"$f":"(changes_in_energy!AG80*AG50)/100","v":0},{"$f":"(changes_in_energy!AH80*AH50)/100","v":0},{"$f":"(changes_in_energy!AI80*AI50)/100","v":0},{"$f":"(changes_in_energy!AJ80*AJ50)/100","v":0},{"$f":"(changes_in_energy!AK80*AK50)/100","v":0},{"$f":"(changes_in_energy!AL80*AL50)/100","v":0},{"$f":"(changes_in_energy!AM80*AM50)/100","v":0},{"$f":"(changes_in_energy!AN80*AN50)/100","v":0},{"$f":"(changes_in_energy!AO80*AO50)/100","v":0},{"$f":"(changes_in_energy!AP80*AP50)/100","v":0},{"$f":"(changes_in_energy!AQ80*AQ50)/100","v":0},{"$f":"(changes_in_energy!AR80*AR50)/100","v":0},{"$f":"(changes_in_energy!AS80*AS50)/100","v":0},{"$f":"(changes_in_energy!AT80*AT50)/100","v":0},{"$f":"(changes_in_energy!AU80*AU50)/100","v":0},{"$f":"(changes_in_energy!AV80*AV50)/100","v":0},{"$f":"(changes_in_energy!AW80*AW50)/100","v":0},{"$f":"(changes_in_energy!AX80*AX50)/100","v":0},{"$f":"(changes_in_energy!AY80*AY50)/100","v":0},{"$f":"(changes_in_energy!AZ80*AZ50)/100","v":0},{"$f":"(changes_in_energy!BA80*BA50)/100","v":0},{"$f":"(changes_in_energy!BB80*BB50)/100","v":0},{"$f":"(changes_in_energy!BC80*BC50)/100","v":0},{"$f":"(changes_in_energy!BD80*BD50)/100","v":0},{"$f":"(changes_in_energy!BE80*BE50)/100","v":0},{"$f":"(changes_in_energy!BF80*BF50)/100","v":0},{"$f":"(changes_in_energy!BG80*BG50)/100","v":0},{"$f":"(changes_in_energy!BH80*BH50)/100","v":0},{"$f":"(changes_in_energy!BI80*BI50)/100","v":0},{"$f":"(changes_in_energy!BJ80*BJ50)/100","v":0},{"$f":"(changes_in_energy!BK80*BK50)/100","v":0},{"$f":"(changes_in_energy!BL80*BL50)/100","v":0},{"$f":"(changes_in_energy!BM80*BM50)/100","v":0},{"$f":"(changes_in_energy!BN80*BN50)/100","v":0},{"$f":"(changes_in_energy!BO80*BO50)/100","v":0},{"$f":"(changes_in_energy!BP80*BP50)/100","v":0},{"$f":"(changes_in_energy!BQ80*BQ50)/100","v":0},{"$f":"(changes_in_energy!BR80*BR50)/100","v":0},{"$f":"(changes_in_energy!BS80*BS50)/100","v":0},{"$f":"(changes_in_energy!BT80*BT50)/100","v":0},{"$f":"(changes_in_energy!BU80*BU50)/100","v":0},{"$f":"(changes_in_energy!BV80*BV50)/100","v":0},{"$f":"(changes_in_energy!BW80*BW50)/100","v":0},{"$f":"(changes_in_energy!BX80*BX50)/100","v":0},{"$f":"(changes_in_energy!BY80*BY50)/100","v":0},{"$f":"(changes_in_energy!BZ80*BZ50)/100","v":0},{"$f":"(changes_in_energy!CA80*CA50)/100","v":0},{"$f":"(changes_in_energy!CB80*CB50)/100","v":0},{"$f":"(changes_in_energy!CC80*CC50)/100","v":0},{"$f":"(changes_in_energy!CD80*CD50)/100","v":0},{"$f":"(changes_in_energy!CE80*CE50)/100","v":0},{"$f":"(changes_in_energy!CF80*CF50)/100","v":0},{"$f":"(changes_in_energy!CG80*CG50)/100","v":0},{"$f":"(changes_in_energy!CH80*CH50)/100","v":0},{"$f":"(changes_in_energy!CI80*CI50)/100","v":0},{"$f":"(changes_in_energy!CJ80*CJ50)/100","v":0},{"$f":"(changes_in_energy!CK80*CK50)/100","v":0},{"$f":"(changes_in_energy!CL80*CL50)/100","v":0},{"$f":"(changes_in_energy!CM80*CM50)/100","v":0},{"$f":"(changes_in_energy!CN80*CN50)/100","v":0},{"$f":"(changes_in_energy!CO80*CO50)/100","v":0},{"$f":"(changes_in_energy!CP80*CP50)/100","v":0},{"$f":"(changes_in_energy!CQ80*CQ50)/100","v":0},{"$f":"(changes_in_energy!CR80*CR50)/100","v":0},{"$f":"(changes_in_energy!CS80*CS50)/100","v":0},{"$f":"(changes_in_energy!CT80*CT50)/100","v":0},{"$f":"(changes_in_energy!CU80*CU50)/100","v":0},{"$f":"(changes_in_energy!CV80*CV50)/100","v":0},{"$f":"(changes_in_energy!CW80*CW50)/100","v":0},{"$f":"(changes_in_energy!CX80*CX50)/100","v":0},{"$f":"(changes_in_energy!CY80*CY50)/100","v":0}]
[]
["Variable element: DERV","p/litre (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M36,IF($O$1=\"Low\",energy_prices_low!M36,IF($O$1=\"High\",energy_prices_hi!M36)))","v":53.684912038684743},{"$f":"IF($O$1=\"Central\",energy_prices!N36,IF($O$1=\"Low\",energy_prices_low!N36,IF($O$1=\"High\",energy_prices_hi!N36)))","v":69.134297514110955},{"$f":"IF($O$1=\"Central\",energy_prices!O36,IF($O$1=\"Low\",energy_prices_low!O36,IF($O$1=\"High\",energy_prices_hi!O36)))","v":71.597849913276477},{"$f":"IF($O$1=\"Central\",energy_prices!P36,IF($O$1=\"Low\",energy_prices_low!P36,IF($O$1=\"High\",energy_prices_hi!P36)))","v":68.565408581363457},{"$f":"IF($O$1=\"Central\",energy_prices!Q36,IF($O$1=\"Low\",energy_prices_low!Q36,IF($O$1=\"High\",energy_prices_hi!Q36)))","v":60.608220946829555},{"$f":"IF($O$1=\"Central\",energy_prices!R36,IF($O$1=\"Low\",energy_prices_low!R36,IF($O$1=\"High\",energy_prices_hi!R36)))","v":41.574790434956348},{"$f":"IF($O$1=\"Central\",energy_prices!S36,IF($O$1=\"Low\",energy_prices_low!S36,IF($O$1=\"High\",energy_prices_hi!S36)))","v":36.01574437488739},{"$f":"IF($O$1=\"Central\",energy_prices!T36,IF($O$1=\"Low\",energy_prices_low!T36,IF($O$1=\"High\",energy_prices_hi!T36)))","v":44.996607070318099},{"$f":"IF($O$1=\"Central\",energy_prices!U36,IF($O$1=\"Low\",energy_prices_low!U36,IF($O$1=\"High\",energy_prices_hi!U36)))","v":53.54626795723064},{"$f":"IF($O$1=\"Central\",energy_prices!V36,IF($O$1=\"Low\",energy_prices_low!V36,IF($O$1=\"High\",energy_prices_hi!V36)))","v":53.72944129470401},{"$f":"IF($O$1=\"Central\",energy_prices!W36,IF($O$1=\"Low\",energy_prices_low!W36,IF($O$1=\"High\",energy_prices_hi!W36)))","v":39.670753444323381},{"$f":"IF($O$1=\"Central\",energy_prices!X36,IF($O$1=\"Low\",energy_prices_low!X36,IF($O$1=\"High\",energy_prices_hi!X36)))","v":53.505880298883021},{"$f":"IF($O$1=\"Central\",energy_prices!Y36,IF($O$1=\"Low\",energy_prices_low!Y36,IF($O$1=\"High\",energy_prices_hi!Y36)))","v":90.066701910899823},{"$f":"IF($O$1=\"Central\",energy_prices!Z36,IF($O$1=\"Low\",energy_prices_low!Z36,IF($O$1=\"High\",energy_prices_hi!Z36)))","v":69.282774512097546},{"$f":"IF($O$1=\"Central\",energy_prices!AA36,IF($O$1=\"Low\",energy_prices_low!AA36,IF($O$1=\"High\",energy_prices_hi!AA36)))","v":62.704771187893883},{"$f":"IF($O$1=\"Central\",energy_prices!AB36,IF($O$1=\"Low\",energy_prices_low!AB36,IF($O$1=\"High\",energy_prices_hi!AB36)))","v":58.68279463620496},{"$f":"IF($O$1=\"Central\",energy_prices!AC36,IF($O$1=\"Low\",energy_prices_low!AC36,IF($O$1=\"High\",energy_prices_hi!AC36)))","v":59.419979958224303},{"$f":"IF($O$1=\"Central\",energy_prices!AD36,IF($O$1=\"Low\",energy_prices_low!AD36,IF($O$1=\"High\",energy_prices_hi!AD36)))","v":58.186228726921087},{"$f":"IF($O$1=\"Central\",energy_prices!AE36,IF($O$1=\"Low\",energy_prices_low!AE36,IF($O$1=\"High\",energy_prices_hi!AE36)))","v":57.41161878538972},{"$f":"IF($O$1=\"Central\",energy_prices!AF36,IF($O$1=\"Low\",energy_prices_low!AF36,IF($O$1=\"High\",energy_prices_hi!AF36)))","v":56.749107978315536},{"$f":"IF($O$1=\"Central\",energy_prices!AG36,IF($O$1=\"Low\",energy_prices_low!AG36,IF($O$1=\"High\",energy_prices_hi!AG36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!AH36,IF($O$1=\"Low\",energy_prices_low!AH36,IF($O$1=\"High\",energy_prices_hi!AH36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AI36,IF($O$1=\"Low\",energy_prices_low!AI36,IF($O$1=\"High\",energy_prices_hi!AI36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AJ36,IF($O$1=\"Low\",energy_prices_low!AJ36,IF($O$1=\"High\",energy_prices_hi!AJ36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AK36,IF($O$1=\"Low\",energy_prices_low!AK36,IF($O$1=\"High\",energy_prices_hi!AK36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!AL36,IF($O$1=\"Low\",energy_prices_low!AL36,IF($O$1=\"High\",energy_prices_hi!AL36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AM36,IF($O$1=\"Low\",energy_prices_low!AM36,IF($O$1=\"High\",energy_prices_hi!AM36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AN36,IF($O$1=\"Low\",energy_prices_low!AN36,IF($O$1=\"High\",energy_prices_hi!AN36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!AO36,IF($O$1=\"Low\",energy_prices_low!AO36,IF($O$1=\"High\",energy_prices_hi!AO36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AP36,IF($O$1=\"Low\",energy_prices_low!AP36,IF($O$1=\"High\",energy_prices_hi!AP36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AQ36,IF($O$1=\"Low\",energy_prices_low!AQ36,IF($O$1=\"High\",energy_prices_hi!AQ36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AR36,IF($O$1=\"Low\",energy_prices_low!AR36,IF($O$1=\"High\",energy_prices_hi!AR36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AS36,IF($O$1=\"Low\",energy_prices_low!AS36,IF($O$1=\"High\",energy_prices_hi!AS36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!AT36,IF($O$1=\"Low\",energy_prices_low!AT36,IF($O$1=\"High\",energy_prices_hi!AT36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!AU36,IF($O$1=\"Low\",energy_prices_low!AU36,IF($O$1=\"High\",energy_prices_hi!AU36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!AV36,IF($O$1=\"Low\",energy_prices_low!AV36,IF($O$1=\"High\",energy_prices_hi!AV36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!AW36,IF($O$1=\"Low\",energy_prices_low!AW36,IF($O$1=\"High\",energy_prices_hi!AW36)))","v":55.42408636416716},{"$f":"IF($O$1=\"Central\",energy_prices!AX36,IF($O$1=\"Low\",energy_prices_low!AX36,IF($O$1=\"High\",energy_prices_hi!AX36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!AY36,IF($O$1=\"Low\",energy_prices_low!AY36,IF($O$1=\"High\",energy_prices_hi!AY36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!AZ36,IF($O$1=\"Low\",energy_prices_low!AZ36,IF($O$1=\"High\",energy_prices_hi!AZ36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!BA36,IF($O$1=\"Low\",energy_prices_low!BA36,IF($O$1=\"High\",energy_prices_hi!BA36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!BB36,IF($O$1=\"Low\",energy_prices_low!BB36,IF($O$1=\"High\",energy_prices_hi!BB36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BC36,IF($O$1=\"Low\",energy_prices_low!BC36,IF($O$1=\"High\",energy_prices_hi!BC36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!BD36,IF($O$1=\"Low\",energy_prices_low!BD36,IF($O$1=\"High\",energy_prices_hi!BD36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!BE36,IF($O$1=\"Low\",energy_prices_low!BE36,IF($O$1=\"High\",energy_prices_hi!BE36)))","v":55.424086364167152},{"$f":"IF($O$1=\"Central\",energy_prices!BF36,IF($O$1=\"Low\",energy_prices_low!BF36,IF($O$1=\"High\",energy_prices_hi!BF36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BG36,IF($O$1=\"Low\",energy_prices_low!BG36,IF($O$1=\"High\",energy_prices_hi!BG36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BH36,IF($O$1=\"Low\",energy_prices_low!BH36,IF($O$1=\"High\",energy_prices_hi!BH36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BI36,IF($O$1=\"Low\",energy_prices_low!BI36,IF($O$1=\"High\",energy_prices_hi!BI36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BJ36,IF($O$1=\"Low\",energy_prices_low!BJ36,IF($O$1=\"High\",energy_prices_hi!BJ36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BK36,IF($O$1=\"Low\",energy_prices_low!BK36,IF($O$1=\"High\",energy_prices_hi!BK36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BL36,IF($O$1=\"Low\",energy_prices_low!BL36,IF($O$1=\"High\",energy_prices_hi!BL36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BM36,IF($O$1=\"Low\",energy_prices_low!BM36,IF($O$1=\"High\",energy_prices_hi!BM36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BN36,IF($O$1=\"Low\",energy_prices_low!BN36,IF($O$1=\"High\",energy_prices_hi!BN36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BO36,IF($O$1=\"Low\",energy_prices_low!BO36,IF($O$1=\"High\",energy_prices_hi!BO36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BP36,IF($O$1=\"Low\",energy_prices_low!BP36,IF($O$1=\"High\",energy_prices_hi!BP36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BQ36,IF($O$1=\"Low\",energy_prices_low!BQ36,IF($O$1=\"High\",energy_prices_hi!BQ36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BR36,IF($O$1=\"Low\",energy_prices_low!BR36,IF($O$1=\"High\",energy_prices_hi!BR36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BS36,IF($O$1=\"Low\",energy_prices_low!BS36,IF($O$1=\"High\",energy_prices_hi!BS36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BT36,IF($O$1=\"Low\",energy_prices_low!BT36,IF($O$1=\"High\",energy_prices_hi!BT36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BU36,IF($O$1=\"Low\",energy_prices_low!BU36,IF($O$1=\"High\",energy_prices_hi!BU36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BV36,IF($O$1=\"Low\",energy_prices_low!BV36,IF($O$1=\"High\",energy_prices_hi!BV36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BW36,IF($O$1=\"Low\",energy_prices_low!BW36,IF($O$1=\"High\",energy_prices_hi!BW36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BX36,IF($O$1=\"Low\",energy_prices_low!BX36,IF($O$1=\"High\",energy_prices_hi!BX36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BY36,IF($O$1=\"Low\",energy_prices_low!BY36,IF($O$1=\"High\",energy_prices_hi!BY36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!BZ36,IF($O$1=\"Low\",energy_prices_low!BZ36,IF($O$1=\"High\",energy_prices_hi!BZ36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CA36,IF($O$1=\"Low\",energy_prices_low!CA36,IF($O$1=\"High\",energy_prices_hi!CA36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CB36,IF($O$1=\"Low\",energy_prices_low!CB36,IF($O$1=\"High\",energy_prices_hi!CB36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CC36,IF($O$1=\"Low\",energy_prices_low!CC36,IF($O$1=\"High\",energy_prices_hi!CC36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CD36,IF($O$1=\"Low\",energy_prices_low!CD36,IF($O$1=\"High\",energy_prices_hi!CD36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CE36,IF($O$1=\"Low\",energy_prices_low!CE36,IF($O$1=\"High\",energy_prices_hi!CE36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CF36,IF($O$1=\"Low\",energy_prices_low!CF36,IF($O$1=\"High\",energy_prices_hi!CF36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CG36,IF($O$1=\"Low\",energy_prices_low!CG36,IF($O$1=\"High\",energy_prices_hi!CG36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CH36,IF($O$1=\"Low\",energy_prices_low!CH36,IF($O$1=\"High\",energy_prices_hi!CH36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CI36,IF($O$1=\"Low\",energy_prices_low!CI36,IF($O$1=\"High\",energy_prices_hi!CI36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CJ36,IF($O$1=\"Low\",energy_prices_low!CJ36,IF($O$1=\"High\",energy_prices_hi!CJ36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CK36,IF($O$1=\"Low\",energy_prices_low!CK36,IF($O$1=\"High\",energy_prices_hi!CK36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CL36,IF($O$1=\"Low\",energy_prices_low!CL36,IF($O$1=\"High\",energy_prices_hi!CL36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CM36,IF($O$1=\"Low\",energy_prices_low!CM36,IF($O$1=\"High\",energy_prices_hi!CM36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CN36,IF($O$1=\"Low\",energy_prices_low!CN36,IF($O$1=\"High\",energy_prices_hi!CN36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CO36,IF($O$1=\"Low\",energy_prices_low!CO36,IF($O$1=\"High\",energy_prices_hi!CO36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CP36,IF($O$1=\"Low\",energy_prices_low!CP36,IF($O$1=\"High\",energy_prices_hi!CP36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CQ36,IF($O$1=\"Low\",energy_prices_low!CQ36,IF($O$1=\"High\",energy_prices_hi!CQ36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CR36,IF($O$1=\"Low\",energy_prices_low!CR36,IF($O$1=\"High\",energy_prices_hi!CR36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CS36,IF($O$1=\"Low\",energy_prices_low!CS36,IF($O$1=\"High\",energy_prices_hi!CS36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CT36,IF($O$1=\"Low\",energy_prices_low!CT36,IF($O$1=\"High\",energy_prices_hi!CT36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CU36,IF($O$1=\"Low\",energy_prices_low!CU36,IF($O$1=\"High\",energy_prices_hi!CU36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CV36,IF($O$1=\"Low\",energy_prices_low!CV36,IF($O$1=\"High\",energy_prices_hi!CV36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CW36,IF($O$1=\"Low\",energy_prices_low!CW36,IF($O$1=\"High\",energy_prices_hi!CW36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CX36,IF($O$1=\"Low\",energy_prices_low!CX36,IF($O$1=\"High\",energy_prices_hi!CX36)))","v":55.424086364167131},{"$f":"IF($O$1=\"Central\",energy_prices!CY36,IF($O$1=\"Low\",energy_prices_low!CY36,IF($O$1=\"High\",energy_prices_hi!CY36)))","v":55.424086364167131}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M81*M53)/100","v":0},{"$f":"(changes_in_energy!N81*N53)/100","v":0},{"$f":"(changes_in_energy!O81*O53)/100","v":0},{"$f":"(changes_in_energy!P81*P53)/100","v":0},{"$f":"(changes_in_energy!Q81*Q53)/100","v":0},{"$f":"(changes_in_energy!R81*R53)/100","v":0},{"$f":"(changes_in_energy!S81*S53)/100","v":0},{"$f":"(changes_in_energy!T81*T53)/100","v":0},{"$f":"(changes_in_energy!U81*U53)/100","v":0},{"$f":"(changes_in_energy!V81*V53)/100","v":0},{"$f":"(changes_in_energy!W81*W53)/100","v":0},{"$f":"(changes_in_energy!X81*X53)/100","v":0},{"$f":"(changes_in_energy!Y81*Y53)/100","v":0},{"$f":"(changes_in_energy!Z81*Z53)/100","v":0},{"$f":"(changes_in_energy!AA81*AA53)/100","v":0},{"$f":"(changes_in_energy!AB81*AB53)/100","v":0},{"$f":"(changes_in_energy!AC81*AC53)/100","v":0},{"$f":"(changes_in_energy!AD81*AD53)/100","v":0},{"$f":"(changes_in_energy!AE81*AE53)/100","v":0},{"$f":"(changes_in_energy!AF81*AF53)/100","v":0},{"$f":"(changes_in_energy!AG81*AG53)/100","v":0},{"$f":"(changes_in_energy!AH81*AH53)/100","v":0},{"$f":"(changes_in_energy!AI81*AI53)/100","v":0},{"$f":"(changes_in_energy!AJ81*AJ53)/100","v":0},{"$f":"(changes_in_energy!AK81*AK53)/100","v":0},{"$f":"(changes_in_energy!AL81*AL53)/100","v":0},{"$f":"(changes_in_energy!AM81*AM53)/100","v":0},{"$f":"(changes_in_energy!AN81*AN53)/100","v":0},{"$f":"(changes_in_energy!AO81*AO53)/100","v":0},{"$f":"(changes_in_energy!AP81*AP53)/100","v":0},{"$f":"(changes_in_energy!AQ81*AQ53)/100","v":0},{"$f":"(changes_in_energy!AR81*AR53)/100","v":0},{"$f":"(changes_in_energy!AS81*AS53)/100","v":0},{"$f":"(changes_in_energy!AT81*AT53)/100","v":0},{"$f":"(changes_in_energy!AU81*AU53)/100","v":0},{"$f":"(changes_in_energy!AV81*AV53)/100","v":0},{"$f":"(changes_in_energy!AW81*AW53)/100","v":0},{"$f":"(changes_in_energy!AX81*AX53)/100","v":0},{"$f":"(changes_in_energy!AY81*AY53)/100","v":0},{"$f":"(changes_in_energy!AZ81*AZ53)/100","v":0},{"$f":"(changes_in_energy!BA81*BA53)/100","v":0},{"$f":"(changes_in_energy!BB81*BB53)/100","v":0},{"$f":"(changes_in_energy!BC81*BC53)/100","v":0},{"$f":"(changes_in_energy!BD81*BD53)/100","v":0},{"$f":"(changes_in_energy!BE81*BE53)/100","v":0},{"$f":"(changes_in_energy!BF81*BF53)/100","v":0},{"$f":"(changes_in_energy!BG81*BG53)/100","v":0},{"$f":"(changes_in_energy!BH81*BH53)/100","v":0},{"$f":"(changes_in_energy!BI81*BI53)/100","v":0},{"$f":"(changes_in_energy!BJ81*BJ53)/100","v":0},{"$f":"(changes_in_energy!BK81*BK53)/100","v":0},{"$f":"(changes_in_energy!BL81*BL53)/100","v":0},{"$f":"(changes_in_energy!BM81*BM53)/100","v":0},{"$f":"(changes_in_energy!BN81*BN53)/100","v":0},{"$f":"(changes_in_energy!BO81*BO53)/100","v":0},{"$f":"(changes_in_energy!BP81*BP53)/100","v":0},{"$f":"(changes_in_energy!BQ81*BQ53)/100","v":0},{"$f":"(changes_in_energy!BR81*BR53)/100","v":0},{"$f":"(changes_in_energy!BS81*BS53)/100","v":0},{"$f":"(changes_in_energy!BT81*BT53)/100","v":0},{"$f":"(changes_in_energy!BU81*BU53)/100","v":0},{"$f":"(changes_in_energy!BV81*BV53)/100","v":0},{"$f":"(changes_in_energy!BW81*BW53)/100","v":0},{"$f":"(changes_in_energy!BX81*BX53)/100","v":0},{"$f":"(changes_in_energy!BY81*BY53)/100","v":0},{"$f":"(changes_in_energy!BZ81*BZ53)/100","v":0},{"$f":"(changes_in_energy!CA81*CA53)/100","v":0},{"$f":"(changes_in_energy!CB81*CB53)/100","v":0},{"$f":"(changes_in_energy!CC81*CC53)/100","v":0},{"$f":"(changes_in_energy!CD81*CD53)/100","v":0},{"$f":"(changes_in_energy!CE81*CE53)/100","v":0},{"$f":"(changes_in_energy!CF81*CF53)/100","v":0},{"$f":"(changes_in_energy!CG81*CG53)/100","v":0},{"$f":"(changes_in_energy!CH81*CH53)/100","v":0},{"$f":"(changes_in_energy!CI81*CI53)/100","v":0},{"$f":"(changes_in_energy!CJ81*CJ53)/100","v":0},{"$f":"(changes_in_energy!CK81*CK53)/100","v":0},{"$f":"(changes_in_energy!CL81*CL53)/100","v":0},{"$f":"(changes_in_energy!CM81*CM53)/100","v":0},{"$f":"(changes_in_energy!CN81*CN53)/100","v":0},{"$f":"(changes_in_energy!CO81*CO53)/100","v":0},{"$f":"(changes_in_energy!CP81*CP53)/100","v":0},{"$f":"(changes_in_energy!CQ81*CQ53)/100","v":0},{"$f":"(changes_in_energy!CR81*CR53)/100","v":0},{"$f":"(changes_in_energy!CS81*CS53)/100","v":0},{"$f":"(changes_in_energy!CT81*CT53)/100","v":0},{"$f":"(changes_in_energy!CU81*CU53)/100","v":0},{"$f":"(changes_in_energy!CV81*CV53)/100","v":0},{"$f":"(changes_in_energy!CW81*CW53)/100","v":0},{"$f":"(changes_in_energy!CX81*CX53)/100","v":0},{"$f":"(changes_in_energy!CY81*CY53)/100","v":0}]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M51+M54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL51+AL54","v":0},0,0,0,0,{"$f":"AQ51+AQ54","v":0},0,0,0,0,{"$f":"AV51+AV54","v":0},0,0,0,0,{"$f":"BA51+BA54","v":0},{"$f":"BB51+BB54","v":0},0,0,0,0,0,0,0,0,{"$f":"BK51+BK54","v":0},{"$f":"BL51+BL54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M56*discount_factors!L7","v":0},{"$f":"N56*discount_factors!M7","v":0},{"$f":"O56*discount_factors!N7","v":0},{"$f":"P56*discount_factors!O7","v":0},{"$f":"Q56*discount_factors!P7","v":0},{"$f":"R56*discount_factors!Q7","v":0},{"$f":"S56*discount_factors!R7","v":0},{"$f":"T56*discount_factors!S7","v":0},{"$f":"U56*discount_factors!T7","v":0},{"$f":"V56*discount_factors!U7","v":0},{"$f":"W56*discount_factors!V7","v":0},{"$f":"X56*discount_factors!W7","v":0},{"$f":"Y56*discount_factors!X7","v":0},{"$f":"Z56*discount_factors!Y7","v":0},{"$f":"AA56*discount_factors!Z7","v":0},{"$f":"AB56*discount_factors!AA7","v":0},{"$f":"AC56*discount_factors!AB7","v":0},{"$f":"AD56*discount_factors!AC7","v":0},{"$f":"AE56*discount_factors!AD7","v":0},{"$f":"AF56*discount_factors!AE7","v":0},{"$f":"AG56*discount_factors!AF7","v":0},{"$f":"AH56*discount_factors!AG7","v":0},{"$f":"AI56*discount_factors!AH7","v":0},{"$f":"AJ56*discount_factors!AI7","v":0},{"$f":"AK56*discount_factors!AJ7","v":0},{"$f":"AL56*discount_factors!AK7","v":0},{"$f":"AM56*discount_factors!AL7","v":0},{"$f":"AN56*discount_factors!AM7","v":0},{"$f":"AO56*discount_factors!AN7","v":0},{"$f":"AP56*discount_factors!AO7","v":0},{"$f":"AQ56*discount_factors!AP7","v":0},{"$f":"AR56*discount_factors!AQ7","v":0},{"$f":"AS56*discount_factors!AR7","v":0},{"$f":"AT56*discount_factors!AS7","v":0},{"$f":"AU56*discount_factors!AT7","v":0},{"$f":"AV56*discount_factors!AU7","v":0},{"$f":"AW56*discount_factors!AV7","v":0},{"$f":"AX56*discount_factors!AW7","v":0},{"$f":"AY56*discount_factors!AX7","v":0},{"$f":"AZ56*discount_factors!AY7","v":0},{"$f":"BA56*discount_factors!AZ7","v":0},{"$f":"BB56*discount_factors!BA7","v":0},{"$f":"BC56*discount_factors!BB7","v":0},{"$f":"BD56*discount_factors!BC7","v":0},{"$f":"BE56*discount_factors!BD7","v":0},{"$f":"BF56*discount_factors!BE7","v":0},{"$f":"BG56*discount_factors!BF7","v":0},{"$f":"BH56*discount_factors!BG7","v":0},{"$f":"BI56*discount_factors!BH7","v":0},{"$f":"BJ56*discount_factors!BI7","v":0},{"$f":"BK56*discount_factors!BJ7","v":0},{"$f":"BL56*discount_factors!BK7","v":0},{"$f":"BM56*discount_factors!BL7","v":0},{"$f":"BN56*discount_factors!BM7","v":0},{"$f":"BO56*discount_factors!BN7","v":0},{"$f":"BP56*discount_factors!BO7","v":0},{"$f":"BQ56*discount_factors!BP7","v":0},{"$f":"BR56*discount_factors!BQ7","v":0},{"$f":"BS56*discount_factors!BR7","v":0},{"$f":"BT56*discount_factors!BS7","v":0},{"$f":"BU56*discount_factors!BT7","v":0},{"$f":"BV56*discount_factors!BU7","v":0},{"$f":"BW56*discount_factors!BV7","v":0},{"$f":"BX56*discount_factors!BW7","v":0},{"$f":"BY56*discount_factors!BX7","v":0},{"$f":"BZ56*discount_factors!BY7","v":0},{"$f":"CA56*discount_factors!BZ7","v":0},{"$f":"CB56*discount_factors!CA7","v":0},{"$f":"CC56*discount_factors!CB7","v":0},{"$f":"CD56*discount_factors!CC7","v":0},{"$f":"CE56*discount_factors!CD7","v":0},{"$f":"CF56*discount_factors!CE7","v":0},{"$f":"CG56*discount_factors!CF7","v":0},{"$f":"CH56*discount_factors!CG7","v":0},{"$f":"CI56*discount_factors!CH7","v":0},{"$f":"CJ56*discount_factors!CI7","v":0},{"$f":"CK56*discount_factors!CJ7","v":0},{"$f":"CL56*discount_factors!CK7","v":0},{"$f":"CM56*discount_factors!CL7","v":0},{"$f":"CN56*discount_factors!CM7","v":0},{"$f":"CO56*discount_factors!CN7","v":0},{"$f":"CP56*discount_factors!CO7","v":0},{"$f":"CQ56*discount_factors!CP7","v":0},{"$f":"CR56*discount_factors!CQ7","v":0},{"$f":"CS56*discount_factors!CR7","v":0},{"$f":"CT56*discount_factors!CS7","v":0},{"$f":"CU56*discount_factors!CT7","v":0},{"$f":"CV56*discount_factors!CU7","v":0},{"$f":"CW56*discount_factors!CV7","v":0},{"$f":"CX56*discount_factors!CW7","v":0},{"$f":"CY56*discount_factors!CX7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(C57:CY57)","v":0}]
[]
["SUMMARY - NON-TRADED SECTOR"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Total energy use change (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M6+M9+M12+M21+M24+M27+M36+M39+M42+M51+M54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP6+BP9+BP12+BP21+BP24+BP27+BP36+BP39+BP42+BP51+BP54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total energy use change (NPV)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M64*discount_factors!L7","v":0},{"$f":"N64*discount_factors!M7","v":0},{"$f":"O64*discount_factors!N7","v":0},{"$f":"P64*discount_factors!O7","v":0},{"$f":"Q64*discount_factors!P7","v":0},{"$f":"R64*discount_factors!Q7","v":0},{"$f":"S64*discount_factors!R7","v":0},{"$f":"T64*discount_factors!S7","v":0},{"$f":"U64*discount_factors!T7","v":0},{"$f":"V64*discount_factors!U7","v":0},{"$f":"W64*discount_factors!V7","v":0},{"$f":"X64*discount_factors!W7","v":0},{"$f":"Y64*discount_factors!X7","v":0},{"$f":"Z64*discount_factors!Y7","v":0},{"$f":"AA64*discount_factors!Z7","v":0},{"$f":"AB64*discount_factors!AA7","v":0},{"$f":"AC64*discount_factors!AB7","v":0},{"$f":"AD64*discount_factors!AC7","v":0},{"$f":"AE64*discount_factors!AD7","v":0},{"$f":"AF64*discount_factors!AE7","v":0},{"$f":"AG64*discount_factors!AF7","v":0},{"$f":"AH64*discount_factors!AG7","v":0},{"$f":"AI64*discount_factors!AH7","v":0},{"$f":"AJ64*discount_factors!AI7","v":0},{"$f":"AK64*discount_factors!AJ7","v":0},{"$f":"AL64*discount_factors!AK7","v":0},{"$f":"AM64*discount_factors!AL7","v":0},{"$f":"AN64*discount_factors!AM7","v":0},{"$f":"AO64*discount_factors!AN7","v":0},{"$f":"AP64*discount_factors!AO7","v":0},{"$f":"AQ64*discount_factors!AP7","v":0},{"$f":"AR64*discount_factors!AQ7","v":0},{"$f":"AS64*discount_factors!AR7","v":0},{"$f":"AT64*discount_factors!AS7","v":0},{"$f":"AU64*discount_factors!AT7","v":0},{"$f":"AV64*discount_factors!AU7","v":0},{"$f":"AW64*discount_factors!AV7","v":0},{"$f":"AX64*discount_factors!AW7","v":0},{"$f":"AY64*discount_factors!AX7","v":0},{"$f":"AZ64*discount_factors!AY7","v":0},{"$f":"BA64*discount_factors!AZ7","v":0},{"$f":"BB64*discount_factors!BA7","v":0},{"$f":"BC64*discount_factors!BB7","v":0},{"$f":"BD64*discount_factors!BC7","v":0},{"$f":"BE64*discount_factors!BD7","v":0},{"$f":"BF64*discount_factors!BE7","v":0},{"$f":"BG64*discount_factors!BF7","v":0},{"$f":"BH64*discount_factors!BG7","v":0},{"$f":"BI64*discount_factors!BH7","v":0},{"$f":"BJ64*discount_factors!BI7","v":0},{"$f":"BK64*discount_factors!BJ7","v":0},{"$f":"BL64*discount_factors!BK7","v":0},{"$f":"BM64*discount_factors!BL7","v":0},{"$f":"BN64*discount_factors!BM7","v":0},{"$f":"BO64*discount_factors!BN7","v":0},{"$f":"BP64*discount_factors!BO7","v":0},{"$f":"BQ64*discount_factors!BP7","v":0},{"$f":"BR64*discount_factors!BQ7","v":0},{"$f":"BS64*discount_factors!BR7","v":0},{"$f":"BT64*discount_factors!BS7","v":0},{"$f":"BU64*discount_factors!BT7","v":0},{"$f":"BV64*discount_factors!BU7","v":0},{"$f":"BW64*discount_factors!BV7","v":0},{"$f":"BX64*discount_factors!BW7","v":0},{"$f":"BY64*discount_factors!BX7","v":0},{"$f":"BZ64*discount_factors!BY7","v":0},{"$f":"CA64*discount_factors!BZ7","v":0},{"$f":"CB64*discount_factors!CA7","v":0},{"$f":"CC64*discount_factors!CB7","v":0},{"$f":"CD64*discount_factors!CC7","v":0},{"$f":"CE64*discount_factors!CD7","v":0},{"$f":"CF64*discount_factors!CE7","v":0},{"$f":"CG64*discount_factors!CF7","v":0},{"$f":"CH64*discount_factors!CG7","v":0},{"$f":"CI64*discount_factors!CH7","v":0},{"$f":"CJ64*discount_factors!CI7","v":0},{"$f":"CK64*discount_factors!CJ7","v":0},{"$f":"CL64*discount_factors!CK7","v":0},{"$f":"CM64*discount_factors!CL7","v":0},{"$f":"CN64*discount_factors!CM7","v":0},{"$f":"CO64*discount_factors!CN7","v":0},{"$f":"CP64*discount_factors!CO7","v":0},{"$f":"CQ64*discount_factors!CP7","v":0},{"$f":"CR64*discount_factors!CQ7","v":0},{"$f":"CS64*discount_factors!CR7","v":0},{"$f":"CT64*discount_factors!CS7","v":0},{"$f":"CU64*discount_factors!CT7","v":0},{"$f":"CV64*discount_factors!CU7","v":0},{"$f":"CW64*discount_factors!CV7","v":0},{"$f":"CX64*discount_factors!CW7","v":0},{"$f":"CY64*discount_factors!CX7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(C65:CY65)","v":0}]
[]
["TOTAL (£ NPV) (in 2022 prices)",{"$f":"CZ66","v":0}," "]

{"sheet":"TS_energy","index":18,"n_rows":56,"n_cols":104,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,14,0,15],[0,12,0,13]]}
["TRADED SECTOR - CHANGES IN ENERGY USE",null,null,null,null,null,null,null,null,null,null,null,"SCENARIO IN USE:",null,{"$f":"sens_analysis!F8","v":"Central"}]
[]
["ELECTRICITY",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Price - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M8,IF($O$1=\"Low\",energy_prices_low!M8,IF($O$1=\"High\",energy_prices_hi!M8)))","v":8.3991160197346062},{"$f":"IF($O$1=\"Central\",energy_prices!N8,IF($O$1=\"Low\",energy_prices_low!N8,IF($O$1=\"High\",energy_prices_hi!N8)))","v":9.1943133802889871},{"$f":"IF($O$1=\"Central\",energy_prices!O8,IF($O$1=\"Low\",energy_prices_low!O8,IF($O$1=\"High\",energy_prices_hi!O8)))","v":8.7442469439420254},{"$f":"IF($O$1=\"Central\",energy_prices!P8,IF($O$1=\"Low\",energy_prices_low!P8,IF($O$1=\"High\",energy_prices_hi!P8)))","v":9.8131782216663463},{"$f":"IF($O$1=\"Central\",energy_prices!Q8,IF($O$1=\"Low\",energy_prices_low!Q8,IF($O$1=\"High\",energy_prices_hi!Q8)))","v":7.8742824922419663},{"$f":"IF($O$1=\"Central\",energy_prices!R8,IF($O$1=\"Low\",energy_prices_low!R8,IF($O$1=\"High\",energy_prices_hi!R8)))","v":8.3953328309339863},{"$f":"IF($O$1=\"Central\",energy_prices!S8,IF($O$1=\"Low\",energy_prices_low!S8,IF($O$1=\"High\",energy_prices_hi!S8)))","v":8.7246711573432449},{"$f":"IF($O$1=\"Central\",energy_prices!T8,IF($O$1=\"Low\",energy_prices_low!T8,IF($O$1=\"High\",energy_prices_hi!T8)))","v":9.0854669431396999},{"$f":"IF($O$1=\"Central\",energy_prices!U8,IF($O$1=\"Low\",energy_prices_low!U8,IF($O$1=\"High\",energy_prices_hi!U8)))","v":10.539016686737282},{"$f":"IF($O$1=\"Central\",energy_prices!V8,IF($O$1=\"Low\",energy_prices_low!V8,IF($O$1=\"High\",energy_prices_hi!V8)))","v":8.6458445001325099},{"$f":"IF($O$1=\"Central\",energy_prices!W8,IF($O$1=\"Low\",energy_prices_low!W8,IF($O$1=\"High\",energy_prices_hi!W8)))","v":8.4136900432977377},{"$f":"IF($O$1=\"Central\",energy_prices!X8,IF($O$1=\"Low\",energy_prices_low!X8,IF($O$1=\"High\",energy_prices_hi!X8)))","v":19.479580378165139},{"$f":"IF($O$1=\"Central\",energy_prices!Y8,IF($O$1=\"Low\",energy_prices_low!Y8,IF($O$1=\"High\",energy_prices_hi!Y8)))","v":27.719179610886545},{"$f":"IF($O$1=\"Central\",energy_prices!Z8,IF($O$1=\"Low\",energy_prices_low!Z8,IF($O$1=\"High\",energy_prices_hi!Z8)))","v":17.053791306885838},{"$f":"IF($O$1=\"Central\",energy_prices!AA8,IF($O$1=\"Low\",energy_prices_low!AA8,IF($O$1=\"High\",energy_prices_hi!AA8)))","v":16.415720415459109},{"$f":"IF($O$1=\"Central\",energy_prices!AB8,IF($O$1=\"Low\",energy_prices_low!AB8,IF($O$1=\"High\",energy_prices_hi!AB8)))","v":15.441031503562723},{"$f":"IF($O$1=\"Central\",energy_prices!AC8,IF($O$1=\"Low\",energy_prices_low!AC8,IF($O$1=\"High\",energy_prices_hi!AC8)))","v":14.30583517830258},{"$f":"IF($O$1=\"Central\",energy_prices!AD8,IF($O$1=\"Low\",energy_prices_low!AD8,IF($O$1=\"High\",energy_prices_hi!AD8)))","v":13.187574278063574},{"$f":"IF($O$1=\"Central\",energy_prices!AE8,IF($O$1=\"Low\",energy_prices_low!AE8,IF($O$1=\"High\",energy_prices_hi!AE8)))","v":12.238859733595628},{"$f":"IF($O$1=\"Central\",energy_prices!AF8,IF($O$1=\"Low\",energy_prices_low!AF8,IF($O$1=\"High\",energy_prices_hi!AF8)))","v":12.313151724466175},{"$f":"IF($O$1=\"Central\",energy_prices!AG8,IF($O$1=\"Low\",energy_prices_low!AG8,IF($O$1=\"High\",energy_prices_hi!AG8)))","v":12.53044910762112},{"$f":"IF($O$1=\"Central\",energy_prices!AH8,IF($O$1=\"Low\",energy_prices_low!AH8,IF($O$1=\"High\",energy_prices_hi!AH8)))","v":12.855692286319636},{"$f":"IF($O$1=\"Central\",energy_prices!AI8,IF($O$1=\"Low\",energy_prices_low!AI8,IF($O$1=\"High\",energy_prices_hi!AI8)))","v":12.779054599235035},{"$f":"IF($O$1=\"Central\",energy_prices!AJ8,IF($O$1=\"Low\",energy_prices_low!AJ8,IF($O$1=\"High\",energy_prices_hi!AJ8)))","v":12.620138017311865},{"$f":"IF($O$1=\"Central\",energy_prices!AK8,IF($O$1=\"Low\",energy_prices_low!AK8,IF($O$1=\"High\",energy_prices_hi!AK8)))","v":12.333302452374948},{"$f":"IF($O$1=\"Central\",energy_prices!AL8,IF($O$1=\"Low\",energy_prices_low!AL8,IF($O$1=\"High\",energy_prices_hi!AL8)))","v":12.763210199843433},{"$f":"IF($O$1=\"Central\",energy_prices!AM8,IF($O$1=\"Low\",energy_prices_low!AM8,IF($O$1=\"High\",energy_prices_hi!AM8)))","v":12.945438701098762},{"$f":"IF($O$1=\"Central\",energy_prices!AN8,IF($O$1=\"Low\",energy_prices_low!AN8,IF($O$1=\"High\",energy_prices_hi!AN8)))","v":12.360087664607997},{"$f":"IF($O$1=\"Central\",energy_prices!AO8,IF($O$1=\"Low\",energy_prices_low!AO8,IF($O$1=\"High\",energy_prices_hi!AO8)))","v":12.451821070491386},{"$f":"IF($O$1=\"Central\",energy_prices!AP8,IF($O$1=\"Low\",energy_prices_low!AP8,IF($O$1=\"High\",energy_prices_hi!AP8)))","v":12.67325931403481},{"$f":"IF($O$1=\"Central\",energy_prices!AQ8,IF($O$1=\"Low\",energy_prices_low!AQ8,IF($O$1=\"High\",energy_prices_hi!AQ8)))","v":12.69477384123533},{"$f":"IF($O$1=\"Central\",energy_prices!AR8,IF($O$1=\"Low\",energy_prices_low!AR8,IF($O$1=\"High\",energy_prices_hi!AR8)))","v":12.757269284451207},{"$f":"IF($O$1=\"Central\",energy_prices!AS8,IF($O$1=\"Low\",energy_prices_low!AS8,IF($O$1=\"High\",energy_prices_hi!AS8)))","v":12.956672209576446},{"$f":"IF($O$1=\"Central\",energy_prices!AT8,IF($O$1=\"Low\",energy_prices_low!AT8,IF($O$1=\"High\",energy_prices_hi!AT8)))","v":12.750044656074838},{"$f":"IF($O$1=\"Central\",energy_prices!AU8,IF($O$1=\"Low\",energy_prices_low!AU8,IF($O$1=\"High\",energy_prices_hi!AU8)))","v":12.714222383212729},{"$f":"IF($O$1=\"Central\",energy_prices!AV8,IF($O$1=\"Low\",energy_prices_low!AV8,IF($O$1=\"High\",energy_prices_hi!AV8)))","v":12.565291755611133},{"$f":"IF($O$1=\"Central\",energy_prices!AW8,IF($O$1=\"Low\",energy_prices_low!AW8,IF($O$1=\"High\",energy_prices_hi!AW8)))","v":12.319987354426114},{"$f":"IF($O$1=\"Central\",energy_prices!AX8,IF($O$1=\"Low\",energy_prices_low!AX8,IF($O$1=\"High\",energy_prices_hi!AX8)))","v":12.128308476192338},{"$f":"IF($O$1=\"Central\",energy_prices!AY8,IF($O$1=\"Low\",energy_prices_low!AY8,IF($O$1=\"High\",energy_prices_hi!AY8)))","v":12.589568396910307},{"$f":"IF($O$1=\"Central\",energy_prices!AZ8,IF($O$1=\"Low\",energy_prices_low!AZ8,IF($O$1=\"High\",energy_prices_hi!AZ8)))","v":12.595425454464305},{"$f":"IF($O$1=\"Central\",energy_prices!BA8,IF($O$1=\"Low\",energy_prices_low!BA8,IF($O$1=\"High\",energy_prices_hi!BA8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BB8,IF($O$1=\"Low\",energy_prices_low!BB8,IF($O$1=\"High\",energy_prices_hi!BB8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BC8,IF($O$1=\"Low\",energy_prices_low!BC8,IF($O$1=\"High\",energy_prices_hi!BC8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BD8,IF($O$1=\"Low\",energy_prices_low!BD8,IF($O$1=\"High\",energy_prices_hi!BD8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BE8,IF($O$1=\"Low\",energy_prices_low!BE8,IF($O$1=\"High\",energy_prices_hi!BE8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BF8,IF($O$1=\"Low\",energy_prices_low!BF8,IF($O$1=\"High\",energy_prices_hi!BF8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BG8,IF($O$1=\"Low\",energy_prices_low!BG8,IF($O$1=\"High\",energy_prices_hi!BG8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BH8,IF($O$1=\"Low\",energy_prices_low!BH8,IF($O$1=\"High\",energy_prices_hi!BH8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BI8,IF($O$1=\"Low\",energy_prices_low!BI8,IF($O$1=\"High\",energy_prices_hi!BI8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BJ8,IF($O$1=\"Low\",energy_prices_low!BJ8,IF($O$1=\"High\",energy_prices_hi!BJ8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BK8,IF($O$1=\"Low\",energy_prices_low!BK8,IF($O$1=\"High\",energy_prices_hi!BK8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BL8,IF($O$1=\"Low\",energy_prices_low!BL8,IF($O$1=\"High\",energy_prices_hi!BL8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BM8,IF($O$1=\"Low\",energy_prices_low!BM8,IF($O$1=\"High\",energy_prices_hi!BM8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BN8,IF($O$1=\"Low\",energy_prices_low!BN8,IF($O$1=\"High\",energy_prices_hi!BN8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BO8,IF($O$1=\"Low\",energy_prices_low!BO8,IF($O$1=\"High\",energy_prices_hi!BO8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BP8,IF($O$1=\"Low\",energy_prices_low!BP8,IF($O$1=\"High\",energy_prices_hi!BP8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BQ8,IF($O$1=\"Low\",energy_prices_low!BQ8,IF($O$1=\"High\",energy_prices_hi!BQ8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BR8,IF($O$1=\"Low\",energy_prices_low!BR8,IF($O$1=\"High\",energy_prices_hi!BR8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BS8,IF($O$1=\"Low\",energy_prices_low!BS8,IF($O$1=\"High\",energy_prices_hi!BS8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BT8,IF($O$1=\"Low\",energy_prices_low!BT8,IF($O$1=\"High\",energy_prices_hi!BT8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BU8,IF($O$1=\"Low\",energy_prices_low!BU8,IF($O$1=\"High\",energy_prices_hi!BU8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BV8,IF($O$1=\"Low\",energy_prices_low!BV8,IF($O$1=\"High\",energy_prices_hi!BV8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BW8,IF($O$1=\"Low\",energy_prices_low!BW8,IF($O$1=\"High\",energy_prices_hi!BW8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BX8,IF($O$1=\"Low\",energy_prices_low!BX8,IF($O$1=\"High\",energy_prices_hi!BX8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BY8,IF($O$1=\"Low\",energy_prices_low!BY8,IF($O$1=\"High\",energy_prices_hi!BY8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!BZ8,IF($O$1=\"Low\",energy_prices_low!BZ8,IF($O$1=\"High\",energy_prices_hi!BZ8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CA8,IF($O$1=\"Low\",energy_prices_low!CA8,IF($O$1=\"High\",energy_prices_hi!CA8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CB8,IF($O$1=\"Low\",energy_prices_low!CB8,IF($O$1=\"High\",energy_prices_hi!CB8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CC8,IF($O$1=\"Low\",energy_prices_low!CC8,IF($O$1=\"High\",energy_prices_hi!CC8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CD8,IF($O$1=\"Low\",energy_prices_low!CD8,IF($O$1=\"High\",energy_prices_hi!CD8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CE8,IF($O$1=\"Low\",energy_prices_low!CE8,IF($O$1=\"High\",energy_prices_hi!CE8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CF8,IF($O$1=\"Low\",energy_prices_low!CF8,IF($O$1=\"High\",energy_prices_hi!CF8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CG8,IF($O$1=\"Low\",energy_prices_low!CG8,IF($O$1=\"High\",energy_prices_hi!CG8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CH8,IF($O$1=\"Low\",energy_prices_low!CH8,IF($O$1=\"High\",energy_prices_hi!CH8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CI8,IF($O$1=\"Low\",energy_prices_low!CI8,IF($O$1=\"High\",energy_prices_hi!CI8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CJ8,IF($O$1=\"Low\",energy_prices_low!CJ8,IF($O$1=\"High\",energy_prices_hi!CJ8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CK8,IF($O$1=\"Low\",energy_prices_low!CK8,IF($O$1=\"High\",energy_prices_hi!CK8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CL8,IF($O$1=\"Low\",energy_prices_low!CL8,IF($O$1=\"High\",energy_prices_hi!CL8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CM8,IF($O$1=\"Low\",energy_prices_low!CM8,IF($O$1=\"High\",energy_prices_hi!CM8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CN8,IF($O$1=\"Low\",energy_prices_low!CN8,IF($O$1=\"High\",energy_prices_hi!CN8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CO8,IF($O$1=\"Low\",energy_prices_low!CO8,IF($O$1=\"High\",energy_prices_hi!CO8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CP8,IF($O$1=\"Low\",energy_prices_low!CP8,IF($O$1=\"High\",energy_prices_hi!CP8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CQ8,IF($O$1=\"Low\",energy_prices_low!CQ8,IF($O$1=\"High\",energy_prices_hi!CQ8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CR8,IF($O$1=\"Low\",energy_prices_low!CR8,IF($O$1=\"High\",energy_prices_hi!CR8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CS8,IF($O$1=\"Low\",energy_prices_low!CS8,IF($O$1=\"High\",energy_prices_hi!CS8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CT8,IF($O$1=\"Low\",energy_prices_low!CT8,IF($O$1=\"High\",energy_prices_hi!CT8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CU8,IF($O$1=\"Low\",energy_prices_low!CU8,IF($O$1=\"High\",energy_prices_hi!CU8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CV8,IF($O$1=\"Low\",energy_prices_low!CV8,IF($O$1=\"High\",energy_prices_hi!CV8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CW8,IF($O$1=\"Low\",energy_prices_low!CW8,IF($O$1=\"High\",energy_prices_hi!CW8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CX8,IF($O$1=\"Low\",energy_prices_low!CX8,IF($O$1=\"High\",energy_prices_hi!CX8)))","v":12.272759027705682},{"$f":"IF($O$1=\"Central\",energy_prices!CY8,IF($O$1=\"Low\",energy_prices_low!CY8,IF($O$1=\"High\",energy_prices_hi!CY8)))","v":12.272759027705682}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M12*1000000*M5)/100","v":0},{"$f":"(changes_in_energy!N12*1000000*N5)/100","v":0},{"$f":"(changes_in_energy!O12*1000000*O5)/100","v":0},{"$f":"(changes_in_energy!P12*1000000*P5)/100","v":0},{"$f":"(changes_in_energy!Q12*1000000*Q5)/100","v":0},{"$f":"(changes_in_energy!R12*1000000*R5)/100","v":0},{"$f":"(changes_in_energy!S12*1000000*S5)/100","v":0},{"$f":"(changes_in_energy!T12*1000000*T5)/100","v":0},{"$f":"(changes_in_energy!U12*1000000*U5)/100","v":0},{"$f":"(changes_in_energy!V12*1000000*V5)/100","v":0},{"$f":"(changes_in_energy!W12*1000000*W5)/100","v":0},{"$f":"(changes_in_energy!X12*1000000*X5)/100","v":0},{"$f":"(changes_in_energy!Y12*1000000*Y5)/100","v":0},{"$f":"(changes_in_energy!Z12*1000000*Z5)/100","v":0},{"$f":"(changes_in_energy!AA12*1000000*AA5)/100","v":0},{"$f":"(changes_in_energy!AB12*1000000*AB5)/100","v":0},{"$f":"(changes_in_energy!AC12*1000000*AC5)/100","v":0},{"$f":"(changes_in_energy!AD12*1000000*AD5)/100","v":0},{"$f":"(changes_in_energy!AE12*1000000*AE5)/100","v":0},{"$f":"(changes_in_energy!AF12*1000000*AF5)/100","v":0},{"$f":"(changes_in_energy!AG12*1000000*AG5)/100","v":0},{"$f":"(changes_in_energy!AH12*1000000*AH5)/100","v":0},{"$f":"(changes_in_energy!AI12*1000000*AI5)/100","v":0},{"$f":"(changes_in_energy!AJ12*1000000*AJ5)/100","v":0},{"$f":"(changes_in_energy!AK12*1000000*AK5)/100","v":0},{"$f":"(changes_in_energy!AL12*1000000*AL5)/100","v":0},{"$f":"(changes_in_energy!AM12*1000000*AM5)/100","v":0},{"$f":"(changes_in_energy!AN12*1000000*AN5)/100","v":0},{"$f":"(changes_in_energy!AO12*1000000*AO5)/100","v":0},{"$f":"(changes_in_energy!AP12*1000000*AP5)/100","v":0},{"$f":"(changes_in_energy!AQ12*1000000*AQ5)/100","v":0},{"$f":"(changes_in_energy!AR12*1000000*AR5)/100","v":0},{"$f":"(changes_in_energy!AS12*1000000*AS5)/100","v":0},{"$f":"(changes_in_energy!AT12*1000000*AT5)/100","v":0},{"$f":"(changes_in_energy!AU12*1000000*AU5)/100","v":0},{"$f":"(changes_in_energy!AV12*1000000*AV5)/100","v":0},{"$f":"(changes_in_energy!AW12*1000000*AW5)/100","v":0},{"$f":"(changes_in_energy!AX12*1000000*AX5)/100","v":0},{"$f":"(changes_in_energy!AY12*1000000*AY5)/100","v":0},{"$f":"(changes_in_energy!AZ12*1000000*AZ5)/100","v":0},{"$f":"(changes_in_energy!BA12*1000000*BA5)/100","v":0},{"$f":"(changes_in_energy!BB12*1000000*BB5)/100","v":0},{"$f":"(changes_in_energy!BC12*1000000*BC5)/100","v":0},{"$f":"(changes_in_energy!BD12*1000000*BD5)/100","v":0},{"$f":"(changes_in_energy!BE12*1000000*BE5)/100","v":0},{"$f":"(changes_in_energy!BF12*1000000*BF5)/100","v":0},{"$f":"(changes_in_energy!BG12*1000000*BG5)/100","v":0},{"$f":"(changes_in_energy!BH12*1000000*BH5)/100","v":0},{"$f":"(changes_in_energy!BI12*1000000*BI5)/100","v":0},{"$f":"(changes_in_energy!BJ12*1000000*BJ5)/100","v":0},{"$f":"(changes_in_energy!BK12*1000000*BK5)/100","v":0},{"$f":"(changes_in_energy!BL12*1000000*BL5)/100","v":0},{"$f":"(changes_in_energy!BM12*1000000*BM5)/100","v":0},{"$f":"(changes_in_energy!BN12*1000000*BN5)/100","v":0},{"$f":"(changes_in_energy!BO12*1000000*BO5)/100","v":0},{"$f":"(changes_in_energy!BP12*1000000*BP5)/100","v":0},{"$f":"(changes_in_energy!BQ12*1000000*BQ5)/100","v":0},{"$f":"(changes_in_energy!BR12*1000000*BR5)/100","v":0},{"$f":"(changes_in_energy!BS12*1000000*BS5)/100","v":0},{"$f":"(changes_in_energy!BT12*1000000*BT5)/100","v":0},{"$f":"(changes_in_energy!BU12*1000000*BU5)/100","v":0},{"$f":"(changes_in_energy!BV12*1000000*BV5)/100","v":0},{"$f":"(changes_in_energy!BW12*1000000*BW5)/100","v":0},{"$f":"(changes_in_energy!BX12*1000000*BX5)/100","v":0},{"$f":"(changes_in_energy!BY12*1000000*BY5)/100","v":0},{"$f":"(changes_in_energy!BZ12*1000000*BZ5)/100","v":0},{"$f":"(changes_in_energy!CA12*1000000*CA5)/100","v":0},{"$f":"(changes_in_energy!CB12*1000000*CB5)/100","v":0},{"$f":"(changes_in_energy!CC12*1000000*CC5)/100","v":0},{"$f":"(changes_in_energy!CD12*1000000*CD5)/100","v":0},{"$f":"(changes_in_energy!CE12*1000000*CE5)/100","v":0},{"$f":"(changes_in_energy!CF12*1000000*CF5)/100","v":0},{"$f":"(changes_in_energy!CG12*1000000*CG5)/100","v":0},{"$f":"(changes_in_energy!CH12*1000000*CH5)/100","v":0},{"$f":"(changes_in_energy!CI12*1000000*CI5)/100","v":0},{"$f":"(changes_in_energy!CJ12*1000000*CJ5)/100","v":0},{"$f":"(changes_in_energy!CK12*1000000*CK5)/100","v":0},{"$f":"(changes_in_energy!CL12*1000000*CL5)/100","v":0},{"$f":"(changes_in_energy!CM12*1000000*CM5)/100","v":0},{"$f":"(changes_in_energy!CN12*1000000*CN5)/100","v":0},{"$f":"(changes_in_energy!CO12*1000000*CO5)/100","v":0},{"$f":"(changes_in_energy!CP12*1000000*CP5)/100","v":0},{"$f":"(changes_in_energy!CQ12*1000000*CQ5)/100","v":0},{"$f":"(changes_in_energy!CR12*1000000*CR5)/100","v":0},{"$f":"(changes_in_energy!CS12*1000000*CS5)/100","v":0},{"$f":"(changes_in_energy!CT12*1000000*CT5)/100","v":0},{"$f":"(changes_in_energy!CU12*1000000*CU5)/100","v":0},{"$f":"(changes_in_energy!CV12*1000000*CV5)/100","v":0},{"$f":"(changes_in_energy!CW12*1000000*CW5)/100","v":0},{"$f":"(changes_in_energy!CX12*1000000*CX5)/100","v":0},{"$f":"(changes_in_energy!CY12*1000000*CY5)/100","v":0}]
[]
["Price - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M9,IF($O$1=\"Low\",energy_prices_low!M9,IF($O$1=\"High\",energy_prices_hi!M9)))","v":5.6542239764021112},{"$f":"IF($O$1=\"Central\",energy_prices!N9,IF($O$1=\"Low\",energy_prices_low!N9,IF($O$1=\"High\",energy_prices_hi!N9)))","v":6.6219673007692155},{"$f":"IF($O$1=\"Central\",energy_prices!O9,IF($O$1=\"Low\",energy_prices_low!O9,IF($O$1=\"High\",energy_prices_hi!O9)))","v":6.986272117237939},{"$f":"IF($O$1=\"Central\",energy_prices!P9,IF($O$1=\"Low\",energy_prices_low!P9,IF($O$1=\"High\",energy_prices_hi!P9)))","v":7.8137540265611154},{"$f":"IF($O$1=\"Central\",energy_prices!Q9,IF($O$1=\"Low\",energy_prices_low!Q9,IF($O$1=\"High\",energy_prices_hi!Q9)))","v":6.5440565596348286},{"$f":"IF($O$1=\"Central\",energy_prices!R9,IF($O$1=\"Low\",energy_prices_low!R9,IF($O$1=\"High\",energy_prices_hi!R9)))","v":5.9257732005504513},{"$f":"IF($O$1=\"Central\",energy_prices!S9,IF($O$1=\"Low\",energy_prices_low!S9,IF($O$1=\"High\",energy_prices_hi!S9)))","v":6.6773874336251096},{"$f":"IF($O$1=\"Central\",energy_prices!T9,IF($O$1=\"Low\",energy_prices_low!T9,IF($O$1=\"High\",energy_prices_hi!T9)))","v":7.6558224834902866},{"$f":"IF($O$1=\"Central\",energy_prices!U9,IF($O$1=\"Low\",energy_prices_low!U9,IF($O$1=\"High\",energy_prices_hi!U9)))","v":9.2488231855723342},{"$f":"IF($O$1=\"Central\",energy_prices!V9,IF($O$1=\"Low\",energy_prices_low!V9,IF($O$1=\"High\",energy_prices_hi!V9)))","v":7.6988434095637714},{"$f":"IF($O$1=\"Central\",energy_prices!W9,IF($O$1=\"Low\",energy_prices_low!W9,IF($O$1=\"High\",energy_prices_hi!W9)))","v":6.9990144775547494},{"$f":"IF($O$1=\"Central\",energy_prices!X9,IF($O$1=\"Low\",energy_prices_low!X9,IF($O$1=\"High\",energy_prices_hi!X9)))","v":14.989541253986456},{"$f":"IF($O$1=\"Central\",energy_prices!Y9,IF($O$1=\"Low\",energy_prices_low!Y9,IF($O$1=\"High\",energy_prices_hi!Y9)))","v":22.393005370360935},{"$f":"IF($O$1=\"Central\",energy_prices!Z9,IF($O$1=\"Low\",energy_prices_low!Z9,IF($O$1=\"High\",energy_prices_hi!Z9)))","v":14.199478940602773},{"$f":"IF($O$1=\"Central\",energy_prices!AA9,IF($O$1=\"Low\",energy_prices_low!AA9,IF($O$1=\"High\",energy_prices_hi!AA9)))","v":14.273588977690494},{"$f":"IF($O$1=\"Central\",energy_prices!AB9,IF($O$1=\"Low\",energy_prices_low!AB9,IF($O$1=\"High\",energy_prices_hi!AB9)))","v":13.066387949832713},{"$f":"IF($O$1=\"Central\",energy_prices!AC9,IF($O$1=\"Low\",energy_prices_low!AC9,IF($O$1=\"High\",energy_prices_hi!AC9)))","v":12.207027590004431},{"$f":"IF($O$1=\"Central\",energy_prices!AD9,IF($O$1=\"Low\",energy_prices_low!AD9,IF($O$1=\"High\",energy_prices_hi!AD9)))","v":10.958396317158332},{"$f":"IF($O$1=\"Central\",energy_prices!AE9,IF($O$1=\"Low\",energy_prices_low!AE9,IF($O$1=\"High\",energy_prices_hi!AE9)))","v":9.8867587147333431},{"$f":"IF($O$1=\"Central\",energy_prices!AF9,IF($O$1=\"Low\",energy_prices_low!AF9,IF($O$1=\"High\",energy_prices_hi!AF9)))","v":9.8799627637057945},{"$f":"IF($O$1=\"Central\",energy_prices!AG9,IF($O$1=\"Low\",energy_prices_low!AG9,IF($O$1=\"High\",energy_prices_hi!AG9)))","v":10.013860126927579},{"$f":"IF($O$1=\"Central\",energy_prices!AH9,IF($O$1=\"Low\",energy_prices_low!AH9,IF($O$1=\"High\",energy_prices_hi!AH9)))","v":10.346404851617425},{"$f":"IF($O$1=\"Central\",energy_prices!AI9,IF($O$1=\"Low\",energy_prices_low!AI9,IF($O$1=\"High\",energy_prices_hi!AI9)))","v":10.261955679344034},{"$f":"IF($O$1=\"Central\",energy_prices!AJ9,IF($O$1=\"Low\",energy_prices_low!AJ9,IF($O$1=\"High\",energy_prices_hi!AJ9)))","v":10.068170950946643},{"$f":"IF($O$1=\"Central\",energy_prices!AK9,IF($O$1=\"Low\",energy_prices_low!AK9,IF($O$1=\"High\",energy_prices_hi!AK9)))","v":9.7504167183517563},{"$f":"IF($O$1=\"Central\",energy_prices!AL9,IF($O$1=\"Low\",energy_prices_low!AL9,IF($O$1=\"High\",energy_prices_hi!AL9)))","v":10.12769765071333},{"$f":"IF($O$1=\"Central\",energy_prices!AM9,IF($O$1=\"Low\",energy_prices_low!AM9,IF($O$1=\"High\",energy_prices_hi!AM9)))","v":10.270218455705963},{"$f":"IF($O$1=\"Central\",energy_prices!AN9,IF($O$1=\"Low\",energy_prices_low!AN9,IF($O$1=\"High\",energy_prices_hi!AN9)))","v":9.6994671014947045},{"$f":"IF($O$1=\"Central\",energy_prices!AO9,IF($O$1=\"Low\",energy_prices_low!AO9,IF($O$1=\"High\",energy_prices_hi!AO9)))","v":9.824376621982708},{"$f":"IF($O$1=\"Central\",energy_prices!AP9,IF($O$1=\"Low\",energy_prices_low!AP9,IF($O$1=\"High\",energy_prices_hi!AP9)))","v":9.9548659782374536},{"$f":"IF($O$1=\"Central\",energy_prices!AQ9,IF($O$1=\"Low\",energy_prices_low!AQ9,IF($O$1=\"High\",energy_prices_hi!AQ9)))","v":9.9738404724242038},{"$f":"IF($O$1=\"Central\",energy_prices!AR9,IF($O$1=\"Low\",energy_prices_low!AR9,IF($O$1=\"High\",energy_prices_hi!AR9)))","v":10.015270468757171},{"$f":"IF($O$1=\"Central\",energy_prices!AS9,IF($O$1=\"Low\",energy_prices_low!AS9,IF($O$1=\"High\",energy_prices_hi!AS9)))","v":10.258142594308124},{"$f":"IF($O$1=\"Central\",energy_prices!AT9,IF($O$1=\"Low\",energy_prices_low!AT9,IF($O$1=\"High\",energy_prices_hi!AT9)))","v":10.036178110446002},{"$f":"IF($O$1=\"Central\",energy_prices!AU9,IF($O$1=\"Low\",energy_prices_low!AU9,IF($O$1=\"High\",energy_prices_hi!AU9)))","v":10.037361536171302},{"$f":"IF($O$1=\"Central\",energy_prices!AV9,IF($O$1=\"Low\",energy_prices_low!AV9,IF($O$1=\"High\",energy_prices_hi!AV9)))","v":9.9077828387502134},{"$f":"IF($O$1=\"Central\",energy_prices!AW9,IF($O$1=\"Low\",energy_prices_low!AW9,IF($O$1=\"High\",energy_prices_hi!AW9)))","v":9.7006451981182362},{"$f":"IF($O$1=\"Central\",energy_prices!AX9,IF($O$1=\"Low\",energy_prices_low!AX9,IF($O$1=\"High\",energy_prices_hi!AX9)))","v":9.5342453515961214},{"$f":"IF($O$1=\"Central\",energy_prices!AY9,IF($O$1=\"Low\",energy_prices_low!AY9,IF($O$1=\"High\",energy_prices_hi!AY9)))","v":10.028710162535869},{"$f":"IF($O$1=\"Central\",energy_prices!AZ9,IF($O$1=\"Low\",energy_prices_low!AZ9,IF($O$1=\"High\",energy_prices_hi!AZ9)))","v":9.9703492923065458},{"$f":"IF($O$1=\"Central\",energy_prices!BA9,IF($O$1=\"Low\",energy_prices_low!BA9,IF($O$1=\"High\",energy_prices_hi!BA9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BB9,IF($O$1=\"Low\",energy_prices_low!BB9,IF($O$1=\"High\",energy_prices_hi!BB9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BC9,IF($O$1=\"Low\",energy_prices_low!BC9,IF($O$1=\"High\",energy_prices_hi!BC9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BD9,IF($O$1=\"Low\",energy_prices_low!BD9,IF($O$1=\"High\",energy_prices_hi!BD9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BE9,IF($O$1=\"Low\",energy_prices_low!BE9,IF($O$1=\"High\",energy_prices_hi!BE9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BF9,IF($O$1=\"Low\",energy_prices_low!BF9,IF($O$1=\"High\",energy_prices_hi!BF9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BG9,IF($O$1=\"Low\",energy_prices_low!BG9,IF($O$1=\"High\",energy_prices_hi!BG9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BH9,IF($O$1=\"Low\",energy_prices_low!BH9,IF($O$1=\"High\",energy_prices_hi!BH9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BI9,IF($O$1=\"Low\",energy_prices_low!BI9,IF($O$1=\"High\",energy_prices_hi!BI9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BJ9,IF($O$1=\"Low\",energy_prices_low!BJ9,IF($O$1=\"High\",energy_prices_hi!BJ9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BK9,IF($O$1=\"Low\",energy_prices_low!BK9,IF($O$1=\"High\",energy_prices_hi!BK9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BL9,IF($O$1=\"Low\",energy_prices_low!BL9,IF($O$1=\"High\",energy_prices_hi!BL9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BM9,IF($O$1=\"Low\",energy_prices_low!BM9,IF($O$1=\"High\",energy_prices_hi!BM9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BN9,IF($O$1=\"Low\",energy_prices_low!BN9,IF($O$1=\"High\",energy_prices_hi!BN9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BO9,IF($O$1=\"Low\",energy_prices_low!BO9,IF($O$1=\"High\",energy_prices_hi!BO9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BP9,IF($O$1=\"Low\",energy_prices_low!BP9,IF($O$1=\"High\",energy_prices_hi!BP9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BQ9,IF($O$1=\"Low\",energy_prices_low!BQ9,IF($O$1=\"High\",energy_prices_hi!BQ9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BR9,IF($O$1=\"Low\",energy_prices_low!BR9,IF($O$1=\"High\",energy_prices_hi!BR9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BS9,IF($O$1=\"Low\",energy_prices_low!BS9,IF($O$1=\"High\",energy_prices_hi!BS9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BT9,IF($O$1=\"Low\",energy_prices_low!BT9,IF($O$1=\"High\",energy_prices_hi!BT9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BU9,IF($O$1=\"Low\",energy_prices_low!BU9,IF($O$1=\"High\",energy_prices_hi!BU9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BV9,IF($O$1=\"Low\",energy_prices_low!BV9,IF($O$1=\"High\",energy_prices_hi!BV9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BW9,IF($O$1=\"Low\",energy_prices_low!BW9,IF($O$1=\"High\",energy_prices_hi!BW9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BX9,IF($O$1=\"Low\",energy_prices_low!BX9,IF($O$1=\"High\",energy_prices_hi!BX9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BY9,IF($O$1=\"Low\",energy_prices_low!BY9,IF($O$1=\"High\",energy_prices_hi!BY9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!BZ9,IF($O$1=\"Low\",energy_prices_low!BZ9,IF($O$1=\"High\",energy_prices_hi!BZ9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CA9,IF($O$1=\"Low\",energy_prices_low!CA9,IF($O$1=\"High\",energy_prices_hi!CA9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CB9,IF($O$1=\"Low\",energy_prices_low!CB9,IF($O$1=\"High\",energy_prices_hi!CB9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CC9,IF($O$1=\"Low\",energy_prices_low!CC9,IF($O$1=\"High\",energy_prices_hi!CC9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CD9,IF($O$1=\"Low\",energy_prices_low!CD9,IF($O$1=\"High\",energy_prices_hi!CD9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CE9,IF($O$1=\"Low\",energy_prices_low!CE9,IF($O$1=\"High\",energy_prices_hi!CE9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CF9,IF($O$1=\"Low\",energy_prices_low!CF9,IF($O$1=\"High\",energy_prices_hi!CF9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CG9,IF($O$1=\"Low\",energy_prices_low!CG9,IF($O$1=\"High\",energy_prices_hi!CG9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CH9,IF($O$1=\"Low\",energy_prices_low!CH9,IF($O$1=\"High\",energy_prices_hi!CH9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CI9,IF($O$1=\"Low\",energy_prices_low!CI9,IF($O$1=\"High\",energy_prices_hi!CI9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CJ9,IF($O$1=\"Low\",energy_prices_low!CJ9,IF($O$1=\"High\",energy_prices_hi!CJ9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CK9,IF($O$1=\"Low\",energy_prices_low!CK9,IF($O$1=\"High\",energy_prices_hi!CK9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CL9,IF($O$1=\"Low\",energy_prices_low!CL9,IF($O$1=\"High\",energy_prices_hi!CL9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CM9,IF($O$1=\"Low\",energy_prices_low!CM9,IF($O$1=\"High\",energy_prices_hi!CM9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CN9,IF($O$1=\"Low\",energy_prices_low!CN9,IF($O$1=\"High\",energy_prices_hi!CN9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CO9,IF($O$1=\"Low\",energy_prices_low!CO9,IF($O$1=\"High\",energy_prices_hi!CO9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CP9,IF($O$1=\"Low\",energy_prices_low!CP9,IF($O$1=\"High\",energy_prices_hi!CP9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CQ9,IF($O$1=\"Low\",energy_prices_low!CQ9,IF($O$1=\"High\",energy_prices_hi!CQ9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CR9,IF($O$1=\"Low\",energy_prices_low!CR9,IF($O$1=\"High\",energy_prices_hi!CR9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CS9,IF($O$1=\"Low\",energy_prices_low!CS9,IF($O$1=\"High\",energy_prices_hi!CS9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CT9,IF($O$1=\"Low\",energy_prices_low!CT9,IF($O$1=\"High\",energy_prices_hi!CT9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CU9,IF($O$1=\"Low\",energy_prices_low!CU9,IF($O$1=\"High\",energy_prices_hi!CU9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CV9,IF($O$1=\"Low\",energy_prices_low!CV9,IF($O$1=\"High\",energy_prices_hi!CV9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CW9,IF($O$1=\"Low\",energy_prices_low!CW9,IF($O$1=\"High\",energy_prices_hi!CW9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CX9,IF($O$1=\"Low\",energy_prices_low!CX9,IF($O$1=\"High\",energy_prices_hi!CX9)))","v":9.7142626252279349},{"$f":"IF($O$1=\"Central\",energy_prices!CY9,IF($O$1=\"Low\",energy_prices_low!CY9,IF($O$1=\"High\",energy_prices_hi!CY9)))","v":9.7142626252279349}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M13*1000000*M8)/100","v":0},{"$f":"(changes_in_energy!N13*1000000*N8)/100","v":0},{"$f":"(changes_in_energy!O13*1000000*O8)/100","v":0},{"$f":"(changes_in_energy!P13*1000000*P8)/100","v":0},{"$f":"(changes_in_energy!Q13*1000000*Q8)/100","v":0},{"$f":"(changes_in_energy!R13*1000000*R8)/100","v":0},{"$f":"(changes_in_energy!S13*1000000*S8)/100","v":0},{"$f":"(changes_in_energy!T13*1000000*T8)/100","v":0},{"$f":"(changes_in_energy!U13*1000000*U8)/100","v":0},{"$f":"(changes_in_energy!V13*1000000*V8)/100","v":0},{"$f":"(changes_in_energy!W13*1000000*W8)/100","v":0},{"$f":"(changes_in_energy!X13*1000000*X8)/100","v":0},{"$f":"(changes_in_energy!Y13*1000000*Y8)/100","v":0},{"$f":"(changes_in_energy!Z13*1000000*Z8)/100","v":0},{"$f":"(changes_in_energy!AA13*1000000*AA8)/100","v":0},{"$f":"(changes_in_energy!AB13*1000000*AB8)/100","v":0},{"$f":"(changes_in_energy!AC13*1000000*AC8)/100","v":0},{"$f":"(changes_in_energy!AD13*1000000*AD8)/100","v":0},{"$f":"(changes_in_energy!AE13*1000000*AE8)/100","v":0},{"$f":"(changes_in_energy!AF13*1000000*AF8)/100","v":0},{"$f":"(changes_in_energy!AG13*1000000*AG8)/100","v":0},{"$f":"(changes_in_energy!AH13*1000000*AH8)/100","v":0},{"$f":"(changes_in_energy!AI13*1000000*AI8)/100","v":0},{"$f":"(changes_in_energy!AJ13*1000000*AJ8)/100","v":0},{"$f":"(changes_in_energy!AK13*1000000*AK8)/100","v":0},{"$f":"(changes_in_energy!AL13*1000000*AL8)/100","v":0},{"$f":"(changes_in_energy!AM13*1000000*AM8)/100","v":0},{"$f":"(changes_in_energy!AN13*1000000*AN8)/100","v":0},{"$f":"(changes_in_energy!AO13*1000000*AO8)/100","v":0},{"$f":"(changes_in_energy!AP13*1000000*AP8)/100","v":0},{"$f":"(changes_in_energy!AQ13*1000000*AQ8)/100","v":0},{"$f":"(changes_in_energy!AR13*1000000*AR8)/100","v":0},{"$f":"(changes_in_energy!AS13*1000000*AS8)/100","v":0},{"$f":"(changes_in_energy!AT13*1000000*AT8)/100","v":0},{"$f":"(changes_in_energy!AU13*1000000*AU8)/100","v":0},{"$f":"(changes_in_energy!AV13*1000000*AV8)/100","v":0},{"$f":"(changes_in_energy!AW13*1000000*AW8)/100","v":0},{"$f":"(changes_in_energy!AX13*1000000*AX8)/100","v":0},{"$f":"(changes_in_energy!AY13*1000000*AY8)/100","v":0},{"$f":"(changes_in_energy!AZ13*1000000*AZ8)/100","v":0},{"$f":"(changes_in_energy!BA13*1000000*BA8)/100","v":0},{"$f":"(changes_in_energy!BB13*1000000*BB8)/100","v":0},{"$f":"(changes_in_energy!BC13*1000000*BC8)/100","v":0},{"$f":"(changes_in_energy!BD13*1000000*BD8)/100","v":0},{"$f":"(changes_in_energy!BE13*1000000*BE8)/100","v":0},{"$f":"(changes_in_energy!BF13*1000000*BF8)/100","v":0},{"$f":"(changes_in_energy!BG13*1000000*BG8)/100","v":0},{"$f":"(changes_in_energy!BH13*1000000*BH8)/100","v":0},{"$f":"(changes_in_energy!BI13*1000000*BI8)/100","v":0},{"$f":"(changes_in_energy!BJ13*1000000*BJ8)/100","v":0},{"$f":"(changes_in_energy!BK13*1000000*BK8)/100","v":0},{"$f":"(changes_in_energy!BL13*1000000*BL8)/100","v":0},{"$f":"(changes_in_energy!BM13*1000000*BM8)/100","v":0},{"$f":"(changes_in_energy!BN13*1000000*BN8)/100","v":0},{"$f":"(changes_in_energy!BO13*1000000*BO8)/100","v":0},{"$f":"(changes_in_energy!BP13*1000000*BP8)/100","v":0},{"$f":"(changes_in_energy!BQ13*1000000*BQ8)/100","v":0},{"$f":"(changes_in_energy!BR13*1000000*BR8)/100","v":0},{"$f":"(changes_in_energy!BS13*1000000*BS8)/100","v":0},{"$f":"(changes_in_energy!BT13*1000000*BT8)/100","v":0},{"$f":"(changes_in_energy!BU13*1000000*BU8)/100","v":0},{"$f":"(changes_in_energy!BV13*1000000*BV8)/100","v":0},{"$f":"(changes_in_energy!BW13*1000000*BW8)/100","v":0},{"$f":"(changes_in_energy!BX13*1000000*BX8)/100","v":0},{"$f":"(changes_in_energy!BY13*1000000*BY8)/100","v":0},{"$f":"(changes_in_energy!BZ13*1000000*BZ8)/100","v":0},{"$f":"(changes_in_energy!CA13*1000000*CA8)/100","v":0},{"$f":"(changes_in_energy!CB13*1000000*CB8)/100","v":0},{"$f":"(changes_in_energy!CC13*1000000*CC8)/100","v":0},{"$f":"(changes_in_energy!CD13*1000000*CD8)/100","v":0},{"$f":"(changes_in_energy!CE13*1000000*CE8)/100","v":0},{"$f":"(changes_in_energy!CF13*1000000*CF8)/100","v":0},{"$f":"(changes_in_energy!CG13*1000000*CG8)/100","v":0},{"$f":"(changes_in_energy!CH13*1000000*CH8)/100","v":0},{"$f":"(changes_in_energy!CI13*1000000*CI8)/100","v":0},{"$f":"(changes_in_energy!CJ13*1000000*CJ8)/100","v":0},{"$f":"(changes_in_energy!CK13*1000000*CK8)/100","v":0},{"$f":"(changes_in_energy!CL13*1000000*CL8)/100","v":0},{"$f":"(changes_in_energy!CM13*1000000*CM8)/100","v":0},{"$f":"(changes_in_energy!CN13*1000000*CN8)/100","v":0},{"$f":"(changes_in_energy!CO13*1000000*CO8)/100","v":0},{"$f":"(changes_in_energy!CP13*1000000*CP8)/100","v":0},{"$f":"(changes_in_energy!CQ13*1000000*CQ8)/100","v":0},{"$f":"(changes_in_energy!CR13*1000000*CR8)/100","v":0},{"$f":"(changes_in_energy!CS13*1000000*CS8)/100","v":0},{"$f":"(changes_in_energy!CT13*1000000*CT8)/100","v":0},{"$f":"(changes_in_energy!CU13*1000000*CU8)/100","v":0},{"$f":"(changes_in_energy!CV13*1000000*CV8)/100","v":0},{"$f":"(changes_in_energy!CW13*1000000*CW8)/100","v":0},{"$f":"(changes_in_energy!CX13*1000000*CX8)/100","v":0},{"$f":"(changes_in_energy!CY13*1000000*CY8)/100","v":0}]
[]
["Price - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M10,IF($O$1=\"Low\",energy_prices_low!M10,IF($O$1=\"High\",energy_prices_hi!M10)))","v":5.4328780746638312},{"$f":"IF($O$1=\"Central\",energy_prices!N10,IF($O$1=\"Low\",energy_prices_low!N10,IF($O$1=\"High\",energy_prices_hi!N10)))","v":6.3732191703329129},{"$f":"IF($O$1=\"Central\",energy_prices!O10,IF($O$1=\"Low\",energy_prices_low!O10,IF($O$1=\"High\",energy_prices_hi!O10)))","v":6.7184826315779009},{"$f":"IF($O$1=\"Central\",energy_prices!P10,IF($O$1=\"Low\",energy_prices_low!P10,IF($O$1=\"High\",energy_prices_hi!P10)))","v":7.5159776563707892},{"$f":"IF($O$1=\"Central\",energy_prices!Q10,IF($O$1=\"Low\",energy_prices_low!Q10,IF($O$1=\"High\",energy_prices_hi!Q10)))","v":6.2676096269811454},{"$f":"IF($O$1=\"Central\",energy_prices!R10,IF($O$1=\"Low\",energy_prices_low!R10,IF($O$1=\"High\",energy_prices_hi!R10)))","v":5.638930809715089},{"$f":"IF($O$1=\"Central\",energy_prices!S10,IF($O$1=\"Low\",energy_prices_low!S10,IF($O$1=\"High\",energy_prices_hi!S10)))","v":6.2374712974876836},{"$f":"IF($O$1=\"Central\",energy_prices!T10,IF($O$1=\"Low\",energy_prices_low!T10,IF($O$1=\"High\",energy_prices_hi!T10)))","v":7.188027592041407},{"$f":"IF($O$1=\"Central\",energy_prices!U10,IF($O$1=\"Low\",energy_prices_low!U10,IF($O$1=\"High\",energy_prices_hi!U10)))","v":8.7110872213815007},{"$f":"IF($O$1=\"Central\",energy_prices!V10,IF($O$1=\"Low\",energy_prices_low!V10,IF($O$1=\"High\",energy_prices_hi!V10)))","v":7.1413018700519899},{"$f":"IF($O$1=\"Central\",energy_prices!W10,IF($O$1=\"Low\",energy_prices_low!W10,IF($O$1=\"High\",energy_prices_hi!W10)))","v":6.4016750951202548},{"$f":"IF($O$1=\"Central\",energy_prices!X10,IF($O$1=\"Low\",energy_prices_low!X10,IF($O$1=\"High\",energy_prices_hi!X10)))","v":14.292215978288917},{"$f":"IF($O$1=\"Central\",energy_prices!Y10,IF($O$1=\"Low\",energy_prices_low!Y10,IF($O$1=\"High\",energy_prices_hi!Y10)))","v":21.643255248327204},{"$f":"IF($O$1=\"Central\",energy_prices!Z10,IF($O$1=\"Low\",energy_prices_low!Z10,IF($O$1=\"High\",energy_prices_hi!Z10)))","v":13.527176873585351},{"$f":"IF($O$1=\"Central\",energy_prices!AA10,IF($O$1=\"Low\",energy_prices_low!AA10,IF($O$1=\"High\",energy_prices_hi!AA10)))","v":13.581432415741736},{"$f":"IF($O$1=\"Central\",energy_prices!AB10,IF($O$1=\"Low\",energy_prices_low!AB10,IF($O$1=\"High\",energy_prices_hi!AB10)))","v":12.308645719233562},{"$f":"IF($O$1=\"Central\",energy_prices!AC10,IF($O$1=\"Low\",energy_prices_low!AC10,IF($O$1=\"High\",energy_prices_hi!AC10)))","v":11.470648488437517},{"$f":"IF($O$1=\"Central\",energy_prices!AD10,IF($O$1=\"Low\",energy_prices_low!AD10,IF($O$1=\"High\",energy_prices_hi!AD10)))","v":10.248945889831038},{"$f":"IF($O$1=\"Central\",energy_prices!AE10,IF($O$1=\"Low\",energy_prices_low!AE10,IF($O$1=\"High\",energy_prices_hi!AE10)))","v":9.0207014723269356},{"$f":"IF($O$1=\"Central\",energy_prices!AF10,IF($O$1=\"Low\",energy_prices_low!AF10,IF($O$1=\"High\",energy_prices_hi!AF10)))","v":8.8668708386003328},{"$f":"IF($O$1=\"Central\",energy_prices!AG10,IF($O$1=\"Low\",energy_prices_low!AG10,IF($O$1=\"High\",energy_prices_hi!AG10)))","v":8.8813445496306596},{"$f":"IF($O$1=\"Central\",energy_prices!AH10,IF($O$1=\"Low\",energy_prices_low!AH10,IF($O$1=\"High\",energy_prices_hi!AH10)))","v":9.1981289588712336},{"$f":"IF($O$1=\"Central\",energy_prices!AI10,IF($O$1=\"Low\",energy_prices_low!AI10,IF($O$1=\"High\",energy_prices_hi!AI10)))","v":9.1607096407054875},{"$f":"IF($O$1=\"Central\",energy_prices!AJ10,IF($O$1=\"Low\",energy_prices_low!AJ10,IF($O$1=\"High\",energy_prices_hi!AJ10)))","v":9.0086798857214774},{"$f":"IF($O$1=\"Central\",energy_prices!AK10,IF($O$1=\"Low\",energy_prices_low!AK10,IF($O$1=\"High\",energy_prices_hi!AK10)))","v":8.7275765634301656},{"$f":"IF($O$1=\"Central\",energy_prices!AL10,IF($O$1=\"Low\",energy_prices_low!AL10,IF($O$1=\"High\",energy_prices_hi!AL10)))","v":9.0279865853100851},{"$f":"IF($O$1=\"Central\",energy_prices!AM10,IF($O$1=\"Low\",energy_prices_low!AM10,IF($O$1=\"High\",energy_prices_hi!AM10)))","v":9.1503019631027112},{"$f":"IF($O$1=\"Central\",energy_prices!AN10,IF($O$1=\"Low\",energy_prices_low!AN10,IF($O$1=\"High\",energy_prices_hi!AN10)))","v":8.6452086160705068},{"$f":"IF($O$1=\"Central\",energy_prices!AO10,IF($O$1=\"Low\",energy_prices_low!AO10,IF($O$1=\"High\",energy_prices_hi!AO10)))","v":8.7376641440971667},{"$f":"IF($O$1=\"Central\",energy_prices!AP10,IF($O$1=\"Low\",energy_prices_low!AP10,IF($O$1=\"High\",energy_prices_hi!AP10)))","v":8.8392452466112861},{"$f":"IF($O$1=\"Central\",energy_prices!AQ10,IF($O$1=\"Low\",energy_prices_low!AQ10,IF($O$1=\"High\",energy_prices_hi!AQ10)))","v":8.8658279238444848},{"$f":"IF($O$1=\"Central\",energy_prices!AR10,IF($O$1=\"Low\",energy_prices_low!AR10,IF($O$1=\"High\",energy_prices_hi!AR10)))","v":8.9155517855533546},{"$f":"IF($O$1=\"Central\",energy_prices!AS10,IF($O$1=\"Low\",energy_prices_low!AS10,IF($O$1=\"High\",energy_prices_hi!AS10)))","v":9.1750879714552731},{"$f":"IF($O$1=\"Central\",energy_prices!AT10,IF($O$1=\"Low\",energy_prices_low!AT10,IF($O$1=\"High\",energy_prices_hi!AT10)))","v":9.0008295856353477},{"$f":"IF($O$1=\"Central\",energy_prices!AU10,IF($O$1=\"Low\",energy_prices_low!AU10,IF($O$1=\"High\",energy_prices_hi!AU10)))","v":9.0197129250732324},{"$f":"IF($O$1=\"Central\",energy_prices!AV10,IF($O$1=\"Low\",energy_prices_low!AV10,IF($O$1=\"High\",energy_prices_hi!AV10)))","v":8.9149594889145316},{"$f":"IF($O$1=\"Central\",energy_prices!AW10,IF($O$1=\"Low\",energy_prices_low!AW10,IF($O$1=\"High\",energy_prices_hi!AW10)))","v":8.7716755027562154},{"$f":"IF($O$1=\"Central\",energy_prices!AX10,IF($O$1=\"Low\",energy_prices_low!AX10,IF($O$1=\"High\",energy_prices_hi!AX10)))","v":8.6473042416385226},{"$f":"IF($O$1=\"Central\",energy_prices!AY10,IF($O$1=\"Low\",energy_prices_low!AY10,IF($O$1=\"High\",energy_prices_hi!AY10)))","v":9.176932980682988},{"$f":"IF($O$1=\"Central\",energy_prices!AZ10,IF($O$1=\"Low\",energy_prices_low!AZ10,IF($O$1=\"High\",energy_prices_hi!AZ10)))","v":9.1723885075759615},{"$f":"IF($O$1=\"Central\",energy_prices!BA10,IF($O$1=\"Low\",energy_prices_low!BA10,IF($O$1=\"High\",energy_prices_hi!BA10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BB10,IF($O$1=\"Low\",energy_prices_low!BB10,IF($O$1=\"High\",energy_prices_hi!BB10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BC10,IF($O$1=\"Low\",energy_prices_low!BC10,IF($O$1=\"High\",energy_prices_hi!BC10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BD10,IF($O$1=\"Low\",energy_prices_low!BD10,IF($O$1=\"High\",energy_prices_hi!BD10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BE10,IF($O$1=\"Low\",energy_prices_low!BE10,IF($O$1=\"High\",energy_prices_hi!BE10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BF10,IF($O$1=\"Low\",energy_prices_low!BF10,IF($O$1=\"High\",energy_prices_hi!BF10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BG10,IF($O$1=\"Low\",energy_prices_low!BG10,IF($O$1=\"High\",energy_prices_hi!BG10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BH10,IF($O$1=\"Low\",energy_prices_low!BH10,IF($O$1=\"High\",energy_prices_hi!BH10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BI10,IF($O$1=\"Low\",energy_prices_low!BI10,IF($O$1=\"High\",energy_prices_hi!BI10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BJ10,IF($O$1=\"Low\",energy_prices_low!BJ10,IF($O$1=\"High\",energy_prices_hi!BJ10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BK10,IF($O$1=\"Low\",energy_prices_low!BK10,IF($O$1=\"High\",energy_prices_hi!BK10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BL10,IF($O$1=\"Low\",energy_prices_low!BL10,IF($O$1=\"High\",energy_prices_hi!BL10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BM10,IF($O$1=\"Low\",energy_prices_low!BM10,IF($O$1=\"High\",energy_prices_hi!BM10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BN10,IF($O$1=\"Low\",energy_prices_low!BN10,IF($O$1=\"High\",energy_prices_hi!BN10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BO10,IF($O$1=\"Low\",energy_prices_low!BO10,IF($O$1=\"High\",energy_prices_hi!BO10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BP10,IF($O$1=\"Low\",energy_prices_low!BP10,IF($O$1=\"High\",energy_prices_hi!BP10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BQ10,IF($O$1=\"Low\",energy_prices_low!BQ10,IF($O$1=\"High\",energy_prices_hi!BQ10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BR10,IF($O$1=\"Low\",energy_prices_low!BR10,IF($O$1=\"High\",energy_prices_hi!BR10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BS10,IF($O$1=\"Low\",energy_prices_low!BS10,IF($O$1=\"High\",energy_prices_hi!BS10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BT10,IF($O$1=\"Low\",energy_prices_low!BT10,IF($O$1=\"High\",energy_prices_hi!BT10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BU10,IF($O$1=\"Low\",energy_prices_low!BU10,IF($O$1=\"High\",energy_prices_hi!BU10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BV10,IF($O$1=\"Low\",energy_prices_low!BV10,IF($O$1=\"High\",energy_prices_hi!BV10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BW10,IF($O$1=\"Low\",energy_prices_low!BW10,IF($O$1=\"High\",energy_prices_hi!BW10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BX10,IF($O$1=\"Low\",energy_prices_low!BX10,IF($O$1=\"High\",energy_prices_hi!BX10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BY10,IF($O$1=\"Low\",energy_prices_low!BY10,IF($O$1=\"High\",energy_prices_hi!BY10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!BZ10,IF($O$1=\"Low\",energy_prices_low!BZ10,IF($O$1=\"High\",energy_prices_hi!BZ10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CA10,IF($O$1=\"Low\",energy_prices_low!CA10,IF($O$1=\"High\",energy_prices_hi!CA10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CB10,IF($O$1=\"Low\",energy_prices_low!CB10,IF($O$1=\"High\",energy_prices_hi!CB10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CC10,IF($O$1=\"Low\",energy_prices_low!CC10,IF($O$1=\"High\",energy_prices_hi!CC10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CD10,IF($O$1=\"Low\",energy_prices_low!CD10,IF($O$1=\"High\",energy_prices_hi!CD10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CE10,IF($O$1=\"Low\",energy_prices_low!CE10,IF($O$1=\"High\",energy_prices_hi!CE10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CF10,IF($O$1=\"Low\",energy_prices_low!CF10,IF($O$1=\"High\",energy_prices_hi!CF10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CG10,IF($O$1=\"Low\",energy_prices_low!CG10,IF($O$1=\"High\",energy_prices_hi!CG10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CH10,IF($O$1=\"Low\",energy_prices_low!CH10,IF($O$1=\"High\",energy_prices_hi!CH10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CI10,IF($O$1=\"Low\",energy_prices_low!CI10,IF($O$1=\"High\",energy_prices_hi!CI10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CJ10,IF($O$1=\"Low\",energy_prices_low!CJ10,IF($O$1=\"High\",energy_prices_hi!CJ10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CK10,IF($O$1=\"Low\",energy_prices_low!CK10,IF($O$1=\"High\",energy_prices_hi!CK10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CL10,IF($O$1=\"Low\",energy_prices_low!CL10,IF($O$1=\"High\",energy_prices_hi!CL10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CM10,IF($O$1=\"Low\",energy_prices_low!CM10,IF($O$1=\"High\",energy_prices_hi!CM10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CN10,IF($O$1=\"Low\",energy_prices_low!CN10,IF($O$1=\"High\",energy_prices_hi!CN10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CO10,IF($O$1=\"Low\",energy_prices_low!CO10,IF($O$1=\"High\",energy_prices_hi!CO10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CP10,IF($O$1=\"Low\",energy_prices_low!CP10,IF($O$1=\"High\",energy_prices_hi!CP10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CQ10,IF($O$1=\"Low\",energy_prices_low!CQ10,IF($O$1=\"High\",energy_prices_hi!CQ10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CR10,IF($O$1=\"Low\",energy_prices_low!CR10,IF($O$1=\"High\",energy_prices_hi!CR10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CS10,IF($O$1=\"Low\",energy_prices_low!CS10,IF($O$1=\"High\",energy_prices_hi!CS10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CT10,IF($O$1=\"Low\",energy_prices_low!CT10,IF($O$1=\"High\",energy_prices_hi!CT10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CU10,IF($O$1=\"Low\",energy_prices_low!CU10,IF($O$1=\"High\",energy_prices_hi!CU10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CV10,IF($O$1=\"Low\",energy_prices_low!CV10,IF($O$1=\"High\",energy_prices_hi!CV10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CW10,IF($O$1=\"Low\",energy_prices_low!CW10,IF($O$1=\"High\",energy_prices_hi!CW10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CX10,IF($O$1=\"Low\",energy_prices_low!CX10,IF($O$1=\"High\",energy_prices_hi!CX10)))","v":8.9568543233455156},{"$f":"IF($O$1=\"Central\",energy_prices!CY10,IF($O$1=\"Low\",energy_prices_low!CY10,IF($O$1=\"High\",energy_prices_hi!CY10)))","v":8.9568543233455156}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M14*1000000*M11)/100","v":0},{"$f":"(changes_in_energy!N14*1000000*N11)/100","v":0},{"$f":"(changes_in_energy!O14*1000000*O11)/100","v":0},{"$f":"(changes_in_energy!P14*1000000*P11)/100","v":0},{"$f":"(changes_in_energy!Q14*1000000*Q11)/100","v":0},{"$f":"(changes_in_energy!R14*1000000*R11)/100","v":0},{"$f":"(changes_in_energy!S14*1000000*S11)/100","v":0},{"$f":"(changes_in_energy!T14*1000000*T11)/100","v":0},{"$f":"(changes_in_energy!U14*1000000*U11)/100","v":0},{"$f":"(changes_in_energy!V14*1000000*V11)/100","v":0},{"$f":"(changes_in_energy!W14*1000000*W11)/100","v":0},{"$f":"(changes_in_energy!X14*1000000*X11)/100","v":0},{"$f":"(changes_in_energy!Y14*1000000*Y11)/100","v":0},{"$f":"(changes_in_energy!Z14*1000000*Z11)/100","v":0},{"$f":"(changes_in_energy!AA14*1000000*AA11)/100","v":0},{"$f":"(changes_in_energy!AB14*1000000*AB11)/100","v":0},{"$f":"(changes_in_energy!AC14*1000000*AC11)/100","v":0},{"$f":"(changes_in_energy!AD14*1000000*AD11)/100","v":0},{"$f":"(changes_in_energy!AE14*1000000*AE11)/100","v":0},{"$f":"(changes_in_energy!AF14*1000000*AF11)/100","v":0},{"$f":"(changes_in_energy!AG14*1000000*AG11)/100","v":0},{"$f":"(changes_in_energy!AH14*1000000*AH11)/100","v":0},{"$f":"(changes_in_energy!AI14*1000000*AI11)/100","v":0},{"$f":"(changes_in_energy!AJ14*1000000*AJ11)/100","v":0},{"$f":"(changes_in_energy!AK14*1000000*AK11)/100","v":0},{"$f":"(changes_in_energy!AL14*1000000*AL11)/100","v":0},{"$f":"(changes_in_energy!AM14*1000000*AM11)/100","v":0},{"$f":"(changes_in_energy!AN14*1000000*AN11)/100","v":0},{"$f":"(changes_in_energy!AO14*1000000*AO11)/100","v":0},{"$f":"(changes_in_energy!AP14*1000000*AP11)/100","v":0},{"$f":"(changes_in_energy!AQ14*1000000*AQ11)/100","v":0},{"$f":"(changes_in_energy!AR14*1000000*AR11)/100","v":0},{"$f":"(changes_in_energy!AS14*1000000*AS11)/100","v":0},{"$f":"(changes_in_energy!AT14*1000000*AT11)/100","v":0},{"$f":"(changes_in_energy!AU14*1000000*AU11)/100","v":0},{"$f":"(changes_in_energy!AV14*1000000*AV11)/100","v":0},{"$f":"(changes_in_energy!AW14*1000000*AW11)/100","v":0},{"$f":"(changes_in_energy!AX14*1000000*AX11)/100","v":0},{"$f":"(changes_in_energy!AY14*1000000*AY11)/100","v":0},{"$f":"(changes_in_energy!AZ14*1000000*AZ11)/100","v":0},{"$f":"(changes_in_energy!BA14*1000000*BA11)/100","v":0},{"$f":"(changes_in_energy!BB14*1000000*BB11)/100","v":0},{"$f":"(changes_in_energy!BC14*1000000*BC11)/100","v":0},{"$f":"(changes_in_energy!BD14*1000000*BD11)/100","v":0},{"$f":"(changes_in_energy!BE14*1000000*BE11)/100","v":0},{"$f":"(changes_in_energy!BF14*1000000*BF11)/100","v":0},{"$f":"(changes_in_energy!BG14*1000000*BG11)/100","v":0},{"$f":"(changes_in_energy!BH14*1000000*BH11)/100","v":0},{"$f":"(changes_in_energy!BI14*1000000*BI11)/100","v":0},{"$f":"(changes_in_energy!BJ14*1000000*BJ11)/100","v":0},{"$f":"(changes_in_energy!BK14*1000000*BK11)/100","v":0},{"$f":"(changes_in_energy!BL14*1000000*BL11)/100","v":0},{"$f":"(changes_in_energy!BM14*1000000*BM11)/100","v":0},{"$f":"(changes_in_energy!BN14*1000000*BN11)/100","v":0},{"$f":"(changes_in_energy!BO14*1000000*BO11)/100","v":0},{"$f":"(changes_in_energy!BP14*1000000*BP11)/100","v":0},{"$f":"(changes_in_energy!BQ14*1000000*BQ11)/100","v":0},{"$f":"(changes_in_energy!BR14*1000000*BR11)/100","v":0},{"$f":"(changes_in_energy!BS14*1000000*BS11)/100","v":0},{"$f":"(changes_in_energy!BT14*1000000*BT11)/100","v":0},{"$f":"(changes_in_energy!BU14*1000000*BU11)/100","v":0},{"$f":"(changes_in_energy!BV14*1000000*BV11)/100","v":0},{"$f":"(changes_in_energy!BW14*1000000*BW11)/100","v":0},{"$f":"(changes_in_energy!BX14*1000000*BX11)/100","v":0},{"$f":"(changes_in_energy!BY14*1000000*BY11)/100","v":0},{"$f":"(changes_in_energy!BZ14*1000000*BZ11)/100","v":0},{"$f":"(changes_in_energy!CA14*1000000*CA11)/100","v":0},{"$f":"(changes_in_energy!CB14*1000000*CB11)/100","v":0},{"$f":"(changes_in_energy!CC14*1000000*CC11)/100","v":0},{"$f":"(changes_in_energy!CD14*1000000*CD11)/100","v":0},{"$f":"(changes_in_energy!CE14*1000000*CE11)/100","v":0},{"$f":"(changes_in_energy!CF14*1000000*CF11)/100","v":0},{"$f":"(changes_in_energy!CG14*1000000*CG11)/100","v":0},{"$f":"(changes_in_energy!CH14*1000000*CH11)/100","v":0},{"$f":"(changes_in_energy!CI14*1000000*CI11)/100","v":0},{"$f":"(changes_in_energy!CJ14*1000000*CJ11)/100","v":0},{"$f":"(changes_in_energy!CK14*1000000*CK11)/100","v":0},{"$f":"(changes_in_energy!CL14*1000000*CL11)/100","v":0},{"$f":"(changes_in_energy!CM14*1000000*CM11)/100","v":0},{"$f":"(changes_in_energy!CN14*1000000*CN11)/100","v":0},{"$f":"(changes_in_energy!CO14*1000000*CO11)/100","v":0},{"$f":"(changes_in_energy!CP14*1000000*CP11)/100","v":0},{"$f":"(changes_in_energy!CQ14*1000000*CQ11)/100","v":0},{"$f":"(changes_in_energy!CR14*1000000*CR11)/100","v":0},{"$f":"(changes_in_energy!CS14*1000000*CS11)/100","v":0},{"$f":"(changes_in_energy!CT14*1000000*CT11)/100","v":0},{"$f":"(changes_in_energy!CU14*1000000*CU11)/100","v":0},{"$f":"(changes_in_energy!CV14*1000000*CV11)/100","v":0},{"$f":"(changes_in_energy!CW14*1000000*CW11)/100","v":0},{"$f":"(changes_in_energy!CX14*1000000*CX11)/100","v":0},{"$f":"(changes_in_energy!CY14*1000000*CY11)/100","v":0}]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M6+M9+M12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR6+BR9+BR12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M14*discount_factors!L7","v":0},{"$f":"N14*discount_factors!M7","v":0},{"$f":"O14*discount_factors!N7","v":0},{"$f":"P14*discount_factors!O7","v":0},{"$f":"Q14*discount_factors!P7","v":0},{"$f":"R14*discount_factors!Q7","v":0},{"$f":"S14*discount_factors!R7","v":0},{"$f":"T14*discount_factors!S7","v":0},{"$f":"U14*discount_factors!T7","v":0},{"$f":"V14*discount_factors!U7","v":0},{"$f":"W14*discount_factors!V7","v":0},{"$f":"X14*discount_factors!W7","v":0},{"$f":"Y14*discount_factors!X7","v":0},{"$f":"Z14*discount_factors!Y7","v":0},{"$f":"AA14*discount_factors!Z7","v":0},{"$f":"AB14*discount_factors!AA7","v":0},{"$f":"AC14*discount_factors!AB7","v":0},{"$f":"AD14*discount_factors!AC7","v":0},{"$f":"AE14*discount_factors!AD7","v":0},{"$f":"AF14*discount_factors!AE7","v":0},{"$f":"AG14*discount_factors!AF7","v":0},{"$f":"AH14*discount_factors!AG7","v":0},{"$f":"AI14*discount_factors!AH7","v":0},{"$f":"AJ14*discount_factors!AI7","v":0},{"$f":"AK14*discount_factors!AJ7","v":0},{"$f":"AL14*discount_factors!AK7","v":0},{"$f":"AM14*discount_factors!AL7","v":0},{"$f":"AN14*discount_factors!AM7","v":0},{"$f":"AO14*discount_factors!AN7","v":0},{"$f":"AP14*discount_factors!AO7","v":0},{"$f":"AQ14*discount_factors!AP7","v":0},{"$f":"AR14*discount_factors!AQ7","v":0},{"$f":"AS14*discount_factors!AR7","v":0},{"$f":"AT14*discount_factors!AS7","v":0},{"$f":"AU14*discount_factors!AT7","v":0},{"$f":"AV14*discount_factors!AU7","v":0},{"$f":"AW14*discount_factors!AV7","v":0},{"$f":"AX14*discount_factors!AW7","v":0},{"$f":"AY14*discount_factors!AX7","v":0},{"$f":"AZ14*discount_factors!AY7","v":0},{"$f":"BA14*discount_factors!AZ7","v":0},{"$f":"BB14*discount_factors!BA7","v":0},{"$f":"BC14*discount_factors!BB7","v":0},{"$f":"BD14*discount_factors!BC7","v":0},{"$f":"BE14*discount_factors!BD7","v":0},{"$f":"BF14*discount_factors!BE7","v":0},{"$f":"BG14*discount_factors!BF7","v":0},{"$f":"BH14*discount_factors!BG7","v":0},{"$f":"BI14*discount_factors!BH7","v":0},{"$f":"BJ14*discount_factors!BI7","v":0},{"$f":"BK14*discount_factors!BJ7","v":0},{"$f":"BL14*discount_factors!BK7","v":0},{"$f":"BM14*discount_factors!BL7","v":0},{"$f":"BN14*discount_factors!BM7","v":0},{"$f":"BO14*discount_factors!BN7","v":0},{"$f":"BP14*discount_factors!BO7","v":0},{"$f":"BQ14*discount_factors!BP7","v":0},{"$f":"BR14*discount_factors!BQ7","v":0},{"$f":"BS14*discount_factors!BR7","v":0},{"$f":"BT14*discount_factors!BS7","v":0},{"$f":"BU14*discount_factors!BT7","v":0},{"$f":"BV14*discount_factors!BU7","v":0},{"$f":"BW14*discount_factors!BV7","v":0},{"$f":"BX14*discount_factors!BW7","v":0},{"$f":"BY14*discount_factors!BX7","v":0},{"$f":"BZ14*discount_factors!BY7","v":0},{"$f":"CA14*discount_factors!BZ7","v":0},{"$f":"CB14*discount_factors!CA7","v":0},{"$f":"CC14*discount_factors!CB7","v":0},{"$f":"CD14*discount_factors!CC7","v":0},{"$f":"CE14*discount_factors!CD7","v":0},{"$f":"CF14*discount_factors!CE7","v":0},{"$f":"CG14*discount_factors!CF7","v":0},{"$f":"CH14*discount_factors!CG7","v":0},{"$f":"CI14*discount_factors!CH7","v":0},{"$f":"CJ14*discount_factors!CI7","v":0},{"$f":"CK14*discount_factors!CJ7","v":0},{"$f":"CL14*discount_factors!CK7","v":0},{"$f":"CM14*discount_factors!CL7","v":0},{"$f":"CN14*discount_factors!CM7","v":0},{"$f":"CO14*discount_factors!CN7","v":0},{"$f":"CP14*discount_factors!CO7","v":0},{"$f":"CQ14*discount_factors!CP7","v":0},{"$f":"CR14*discount_factors!CQ7","v":0},{"$f":"CS14*discount_factors!CR7","v":0},{"$f":"CT14*discount_factors!CS7","v":0},{"$f":"CU14*discount_factors!CT7","v":0},{"$f":"CV14*discount_factors!CU7","v":0},{"$f":"CW14*discount_factors!CV7","v":0},{"$f":"CX14*discount_factors!CW7","v":0},{"$f":"CY14*discount_factors!CX7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(C15:CY15)","v":0}]
[]
["GAS",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Price - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M15,IF($O$1=\"Low\",energy_prices_low!M15,IF($O$1=\"High\",energy_prices_hi!M15)))","v":2.0609093972153723},{"$f":"IF($O$1=\"Central\",energy_prices!N15,IF($O$1=\"Low\",energy_prices_low!N15,IF($O$1=\"High\",energy_prices_hi!N15)))","v":2.6368386775555606},{"$f":"IF($O$1=\"Central\",energy_prices!O15,IF($O$1=\"Low\",energy_prices_low!O15,IF($O$1=\"High\",energy_prices_hi!O15)))","v":2.7652878956358626},{"$f":"IF($O$1=\"Central\",energy_prices!P15,IF($O$1=\"Low\",energy_prices_low!P15,IF($O$1=\"High\",energy_prices_hi!P15)))","v":3.0549228509423321},{"$f":"IF($O$1=\"Central\",energy_prices!Q15,IF($O$1=\"Low\",energy_prices_low!Q15,IF($O$1=\"High\",energy_prices_hi!Q15)))","v":2.2728305675074405},{"$f":"IF($O$1=\"Central\",energy_prices!R15,IF($O$1=\"Low\",energy_prices_low!R15,IF($O$1=\"High\",energy_prices_hi!R15)))","v":1.9571509722302374},{"$f":"IF($O$1=\"Central\",energy_prices!S15,IF($O$1=\"Low\",energy_prices_low!S15,IF($O$1=\"High\",energy_prices_hi!S15)))","v":1.5996547341230933},{"$f":"IF($O$1=\"Central\",energy_prices!T15,IF($O$1=\"Low\",energy_prices_low!T15,IF($O$1=\"High\",energy_prices_hi!T15)))","v":1.978402020645595},{"$f":"IF($O$1=\"Central\",energy_prices!U15,IF($O$1=\"Low\",energy_prices_low!U15,IF($O$1=\"High\",energy_prices_hi!U15)))","v":2.5442928961969269},{"$f":"IF($O$1=\"Central\",energy_prices!V15,IF($O$1=\"Low\",energy_prices_low!V15,IF($O$1=\"High\",energy_prices_hi!V15)))","v":1.5149456179821685},{"$f":"IF($O$1=\"Central\",energy_prices!W15,IF($O$1=\"Low\",energy_prices_low!W15,IF($O$1=\"High\",energy_prices_hi!W15)))","v":1.0812824296503327},{"$f":"IF($O$1=\"Central\",energy_prices!X15,IF($O$1=\"Low\",energy_prices_low!X15,IF($O$1=\"High\",energy_prices_hi!X15)))","v":4.3272538924175441},{"$f":"IF($O$1=\"Central\",energy_prices!Y15,IF($O$1=\"Low\",energy_prices_low!Y15,IF($O$1=\"High\",energy_prices_hi!Y15)))","v":7.1198324739388488},{"$f":"IF($O$1=\"Central\",energy_prices!Z15,IF($O$1=\"Low\",energy_prices_low!Z15,IF($O$1=\"High\",energy_prices_hi!Z15)))","v":4.0927535254166196},{"$f":"IF($O$1=\"Central\",energy_prices!AA15,IF($O$1=\"Low\",energy_prices_low!AA15,IF($O$1=\"High\",energy_prices_hi!AA15)))","v":4.4497071778008861},{"$f":"IF($O$1=\"Central\",energy_prices!AB15,IF($O$1=\"Low\",energy_prices_low!AB15,IF($O$1=\"High\",energy_prices_hi!AB15)))","v":3.7401061681970909},{"$f":"IF($O$1=\"Central\",energy_prices!AC15,IF($O$1=\"Low\",energy_prices_low!AC15,IF($O$1=\"High\",energy_prices_hi!AC15)))","v":3.9009215089343248},{"$f":"IF($O$1=\"Central\",energy_prices!AD15,IF($O$1=\"Low\",energy_prices_low!AD15,IF($O$1=\"High\",energy_prices_hi!AD15)))","v":3.5910577470928926},{"$f":"IF($O$1=\"Central\",energy_prices!AE15,IF($O$1=\"Low\",energy_prices_low!AE15,IF($O$1=\"High\",energy_prices_hi!AE15)))","v":3.2805398331721682},{"$f":"IF($O$1=\"Central\",energy_prices!AF15,IF($O$1=\"Low\",energy_prices_low!AF15,IF($O$1=\"High\",energy_prices_hi!AF15)))","v":2.9712751769190069},{"$f":"IF($O$1=\"Central\",energy_prices!AG15,IF($O$1=\"Low\",energy_prices_low!AG15,IF($O$1=\"High\",energy_prices_hi!AG15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AH15,IF($O$1=\"Low\",energy_prices_low!AH15,IF($O$1=\"High\",energy_prices_hi!AH15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AI15,IF($O$1=\"Low\",energy_prices_low!AI15,IF($O$1=\"High\",energy_prices_hi!AI15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AJ15,IF($O$1=\"Low\",energy_prices_low!AJ15,IF($O$1=\"High\",energy_prices_hi!AJ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AK15,IF($O$1=\"Low\",energy_prices_low!AK15,IF($O$1=\"High\",energy_prices_hi!AK15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AL15,IF($O$1=\"Low\",energy_prices_low!AL15,IF($O$1=\"High\",energy_prices_hi!AL15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AM15,IF($O$1=\"Low\",energy_prices_low!AM15,IF($O$1=\"High\",energy_prices_hi!AM15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AN15,IF($O$1=\"Low\",energy_prices_low!AN15,IF($O$1=\"High\",energy_prices_hi!AN15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AO15,IF($O$1=\"Low\",energy_prices_low!AO15,IF($O$1=\"High\",energy_prices_hi!AO15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AP15,IF($O$1=\"Low\",energy_prices_low!AP15,IF($O$1=\"High\",energy_prices_hi!AP15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AQ15,IF($O$1=\"Low\",energy_prices_low!AQ15,IF($O$1=\"High\",energy_prices_hi!AQ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AR15,IF($O$1=\"Low\",energy_prices_low!AR15,IF($O$1=\"High\",energy_prices_hi!AR15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AS15,IF($O$1=\"Low\",energy_prices_low!AS15,IF($O$1=\"High\",energy_prices_hi!AS15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AT15,IF($O$1=\"Low\",energy_prices_low!AT15,IF($O$1=\"High\",energy_prices_hi!AT15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AU15,IF($O$1=\"Low\",energy_prices_low!AU15,IF($O$1=\"High\",energy_prices_hi!AU15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AV15,IF($O$1=\"Low\",energy_prices_low!AV15,IF($O$1=\"High\",energy_prices_hi!AV15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AW15,IF($O$1=\"Low\",energy_prices_low!AW15,IF($O$1=\"High\",energy_prices_hi!AW15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AX15,IF($O$1=\"Low\",energy_prices_low!AX15,IF($O$1=\"High\",energy_prices_hi!AX15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AY15,IF($O$1=\"Low\",energy_prices_low!AY15,IF($O$1=\"High\",energy_prices_hi!AY15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!AZ15,IF($O$1=\"Low\",energy_prices_low!AZ15,IF($O$1=\"High\",energy_prices_hi!AZ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BA15,IF($O$1=\"Low\",energy_prices_low!BA15,IF($O$1=\"High\",energy_prices_hi!BA15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BB15,IF($O$1=\"Low\",energy_prices_low!BB15,IF($O$1=\"High\",energy_prices_hi!BB15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BC15,IF($O$1=\"Low\",energy_prices_low!BC15,IF($O$1=\"High\",energy_prices_hi!BC15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BD15,IF($O$1=\"Low\",energy_prices_low!BD15,IF($O$1=\"High\",energy_prices_hi!BD15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BE15,IF($O$1=\"Low\",energy_prices_low!BE15,IF($O$1=\"High\",energy_prices_hi!BE15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BF15,IF($O$1=\"Low\",energy_prices_low!BF15,IF($O$1=\"High\",energy_prices_hi!BF15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BG15,IF($O$1=\"Low\",energy_prices_low!BG15,IF($O$1=\"High\",energy_prices_hi!BG15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BH15,IF($O$1=\"Low\",energy_prices_low!BH15,IF($O$1=\"High\",energy_prices_hi!BH15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BI15,IF($O$1=\"Low\",energy_prices_low!BI15,IF($O$1=\"High\",energy_prices_hi!BI15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BJ15,IF($O$1=\"Low\",energy_prices_low!BJ15,IF($O$1=\"High\",energy_prices_hi!BJ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BK15,IF($O$1=\"Low\",energy_prices_low!BK15,IF($O$1=\"High\",energy_prices_hi!BK15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BL15,IF($O$1=\"Low\",energy_prices_low!BL15,IF($O$1=\"High\",energy_prices_hi!BL15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BM15,IF($O$1=\"Low\",energy_prices_low!BM15,IF($O$1=\"High\",energy_prices_hi!BM15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BN15,IF($O$1=\"Low\",energy_prices_low!BN15,IF($O$1=\"High\",energy_prices_hi!BN15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BO15,IF($O$1=\"Low\",energy_prices_low!BO15,IF($O$1=\"High\",energy_prices_hi!BO15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BP15,IF($O$1=\"Low\",energy_prices_low!BP15,IF($O$1=\"High\",energy_prices_hi!BP15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BQ15,IF($O$1=\"Low\",energy_prices_low!BQ15,IF($O$1=\"High\",energy_prices_hi!BQ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BR15,IF($O$1=\"Low\",energy_prices_low!BR15,IF($O$1=\"High\",energy_prices_hi!BR15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BS15,IF($O$1=\"Low\",energy_prices_low!BS15,IF($O$1=\"High\",energy_prices_hi!BS15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BT15,IF($O$1=\"Low\",energy_prices_low!BT15,IF($O$1=\"High\",energy_prices_hi!BT15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BU15,IF($O$1=\"Low\",energy_prices_low!BU15,IF($O$1=\"High\",energy_prices_hi!BU15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BV15,IF($O$1=\"Low\",energy_prices_low!BV15,IF($O$1=\"High\",energy_prices_hi!BV15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BW15,IF($O$1=\"Low\",energy_prices_low!BW15,IF($O$1=\"High\",energy_prices_hi!BW15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BX15,IF($O$1=\"Low\",energy_prices_low!BX15,IF($O$1=\"High\",energy_prices_hi!BX15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BY15,IF($O$1=\"Low\",energy_prices_low!BY15,IF($O$1=\"High\",energy_prices_hi!BY15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!BZ15,IF($O$1=\"Low\",energy_prices_low!BZ15,IF($O$1=\"High\",energy_prices_hi!BZ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CA15,IF($O$1=\"Low\",energy_prices_low!CA15,IF($O$1=\"High\",energy_prices_hi!CA15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CB15,IF($O$1=\"Low\",energy_prices_low!CB15,IF($O$1=\"High\",energy_prices_hi!CB15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CC15,IF($O$1=\"Low\",energy_prices_low!CC15,IF($O$1=\"High\",energy_prices_hi!CC15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CD15,IF($O$1=\"Low\",energy_prices_low!CD15,IF($O$1=\"High\",energy_prices_hi!CD15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CE15,IF($O$1=\"Low\",energy_prices_low!CE15,IF($O$1=\"High\",energy_prices_hi!CE15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CF15,IF($O$1=\"Low\",energy_prices_low!CF15,IF($O$1=\"High\",energy_prices_hi!CF15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CG15,IF($O$1=\"Low\",energy_prices_low!CG15,IF($O$1=\"High\",energy_prices_hi!CG15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CH15,IF($O$1=\"Low\",energy_prices_low!CH15,IF($O$1=\"High\",energy_prices_hi!CH15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CI15,IF($O$1=\"Low\",energy_prices_low!CI15,IF($O$1=\"High\",energy_prices_hi!CI15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CJ15,IF($O$1=\"Low\",energy_prices_low!CJ15,IF($O$1=\"High\",energy_prices_hi!CJ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CK15,IF($O$1=\"Low\",energy_prices_low!CK15,IF($O$1=\"High\",energy_prices_hi!CK15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CL15,IF($O$1=\"Low\",energy_prices_low!CL15,IF($O$1=\"High\",energy_prices_hi!CL15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CM15,IF($O$1=\"Low\",energy_prices_low!CM15,IF($O$1=\"High\",energy_prices_hi!CM15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CN15,IF($O$1=\"Low\",energy_prices_low!CN15,IF($O$1=\"High\",energy_prices_hi!CN15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CO15,IF($O$1=\"Low\",energy_prices_low!CO15,IF($O$1=\"High\",energy_prices_hi!CO15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CP15,IF($O$1=\"Low\",energy_prices_low!CP15,IF($O$1=\"High\",energy_prices_hi!CP15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CQ15,IF($O$1=\"Low\",energy_prices_low!CQ15,IF($O$1=\"High\",energy_prices_hi!CQ15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CR15,IF($O$1=\"Low\",energy_prices_low!CR15,IF($O$1=\"High\",energy_prices_hi!CR15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CS15,IF($O$1=\"Low\",energy_prices_low!CS15,IF($O$1=\"High\",energy_prices_hi!CS15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CT15,IF($O$1=\"Low\",energy_prices_low!CT15,IF($O$1=\"High\",energy_prices_hi!CT15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CU15,IF($O$1=\"Low\",energy_prices_low!CU15,IF($O$1=\"High\",energy_prices_hi!CU15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CV15,IF($O$1=\"Low\",energy_prices_low!CV15,IF($O$1=\"High\",energy_prices_hi!CV15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CW15,IF($O$1=\"Low\",energy_prices_low!CW15,IF($O$1=\"High\",energy_prices_hi!CW15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CX15,IF($O$1=\"Low\",energy_prices_low!CX15,IF($O$1=\"High\",energy_prices_hi!CX15)))","v":2.6257759771761924},{"$f":"IF($O$1=\"Central\",energy_prices!CY15,IF($O$1=\"Low\",energy_prices_low!CY15,IF($O$1=\"High\",energy_prices_hi!CY15)))","v":2.6257759771761924}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M23*1000000*M20)/100","v":0},{"$f":"(changes_in_energy!N23*1000000*N20)/100","v":0},{"$f":"(changes_in_energy!O23*1000000*O20)/100","v":0},{"$f":"(changes_in_energy!P23*1000000*P20)/100","v":0},{"$f":"(changes_in_energy!Q23*1000000*Q20)/100","v":0},{"$f":"(changes_in_energy!R23*1000000*R20)/100","v":0},{"$f":"(changes_in_energy!S23*1000000*S20)/100","v":0},{"$f":"(changes_in_energy!T23*1000000*T20)/100","v":0},{"$f":"(changes_in_energy!U23*1000000*U20)/100","v":0},{"$f":"(changes_in_energy!V23*1000000*V20)/100","v":0},{"$f":"(changes_in_energy!W23*1000000*W20)/100","v":0},{"$f":"(changes_in_energy!X23*1000000*X20)/100","v":0},{"$f":"(changes_in_energy!Y23*1000000*Y20)/100","v":0},{"$f":"(changes_in_energy!Z23*1000000*Z20)/100","v":0},{"$f":"(changes_in_energy!AA23*1000000*AA20)/100","v":0},{"$f":"(changes_in_energy!AB23*1000000*AB20)/100","v":0},{"$f":"(changes_in_energy!AC23*1000000*AC20)/100","v":0},{"$f":"(changes_in_energy!AD23*1000000*AD20)/100","v":0},{"$f":"(changes_in_energy!AE23*1000000*AE20)/100","v":0},{"$f":"(changes_in_energy!AF23*1000000*AF20)/100","v":0},{"$f":"(changes_in_energy!AG23*1000000*AG20)/100","v":0},{"$f":"(changes_in_energy!AH23*1000000*AH20)/100","v":0},{"$f":"(changes_in_energy!AI23*1000000*AI20)/100","v":0},{"$f":"(changes_in_energy!AJ23*1000000*AJ20)/100","v":0},{"$f":"(changes_in_energy!AK23*1000000*AK20)/100","v":0},{"$f":"(changes_in_energy!AL23*1000000*AL20)/100","v":0},{"$f":"(changes_in_energy!AM23*1000000*AM20)/100","v":0},{"$f":"(changes_in_energy!AN23*1000000*AN20)/100","v":0},{"$f":"(changes_in_energy!AO23*1000000*AO20)/100","v":0},{"$f":"(changes_in_energy!AP23*1000000*AP20)/100","v":0},{"$f":"(changes_in_energy!AQ23*1000000*AQ20)/100","v":0},{"$f":"(changes_in_energy!AR23*1000000*AR20)/100","v":0},{"$f":"(changes_in_energy!AS23*1000000*AS20)/100","v":0},{"$f":"(changes_in_energy!AT23*1000000*AT20)/100","v":0},{"$f":"(changes_in_energy!AU23*1000000*AU20)/100","v":0},{"$f":"(changes_in_energy!AV23*1000000*AV20)/100","v":0},{"$f":"(changes_in_energy!AW23*1000000*AW20)/100","v":0},{"$f":"(changes_in_energy!AX23*1000000*AX20)/100","v":0},{"$f":"(changes_in_energy!AY23*1000000*AY20)/100","v":0},{"$f":"(changes_in_energy!AZ23*1000000*AZ20)/100","v":0},{"$f":"(changes_in_energy!BA23*1000000*BA20)/100","v":0},{"$f":"(changes_in_energy!BB23*1000000*BB20)/100","v":0},{"$f":"(changes_in_energy!BC23*1000000*BC20)/100","v":0},{"$f":"(changes_in_energy!BD23*1000000*BD20)/100","v":0},{"$f":"(changes_in_energy!BE23*1000000*BE20)/100","v":0},{"$f":"(changes_in_energy!BF23*1000000*BF20)/100","v":0},{"$f":"(changes_in_energy!BG23*1000000*BG20)/100","v":0},{"$f":"(changes_in_energy!BH23*1000000*BH20)/100","v":0},{"$f":"(changes_in_energy!BI23*1000000*BI20)/100","v":0},{"$f":"(changes_in_energy!BJ23*1000000*BJ20)/100","v":0},{"$f":"(changes_in_energy!BK23*1000000*BK20)/100","v":0},{"$f":"(changes_in_energy!BL23*1000000*BL20)/100","v":0},{"$f":"(changes_in_energy!BM23*1000000*BM20)/100","v":0},{"$f":"(changes_in_energy!BN23*1000000*BN20)/100","v":0},{"$f":"(changes_in_energy!BO23*1000000*BO20)/100","v":0},{"$f":"(changes_in_energy!BP23*1000000*BP20)/100","v":0},{"$f":"(changes_in_energy!BQ23*1000000*BQ20)/100","v":0},{"$f":"(changes_in_energy!BR23*1000000*BR20)/100","v":0},{"$f":"(changes_in_energy!BS23*1000000*BS20)/100","v":0},{"$f":"(changes_in_energy!BT23*1000000*BT20)/100","v":0},{"$f":"(changes_in_energy!BU23*1000000*BU20)/100","v":0},{"$f":"(changes_in_energy!BV23*1000000*BV20)/100","v":0},{"$f":"(changes_in_energy!BW23*1000000*BW20)/100","v":0},{"$f":"(changes_in_energy!BX23*1000000*BX20)/100","v":0},{"$f":"(changes_in_energy!BY23*1000000*BY20)/100","v":0},{"$f":"(changes_in_energy!BZ23*1000000*BZ20)/100","v":0},{"$f":"(changes_in_energy!CA23*1000000*CA20)/100","v":0},{"$f":"(changes_in_energy!CB23*1000000*CB20)/100","v":0},{"$f":"(changes_in_energy!CC23*1000000*CC20)/100","v":0},{"$f":"(changes_in_energy!CD23*1000000*CD20)/100","v":0},{"$f":"(changes_in_energy!CE23*1000000*CE20)/100","v":0},{"$f":"(changes_in_energy!CF23*1000000*CF20)/100","v":0},{"$f":"(changes_in_energy!CG23*1000000*CG20)/100","v":0},{"$f":"(changes_in_energy!CH23*1000000*CH20)/100","v":0},{"$f":"(changes_in_energy!CI23*1000000*CI20)/100","v":0},{"$f":"(changes_in_energy!CJ23*1000000*CJ20)/100","v":0},{"$f":"(changes_in_energy!CK23*1000000*CK20)/100","v":0},{"$f":"(changes_in_energy!CL23*1000000*CL20)/100","v":0},{"$f":"(changes_in_energy!CM23*1000000*CM20)/100","v":0},{"$f":"(changes_in_energy!CN23*1000000*CN20)/100","v":0},{"$f":"(changes_in_energy!CO23*1000000*CO20)/100","v":0},{"$f":"(changes_in_energy!CP23*1000000*CP20)/100","v":0},{"$f":"(changes_in_energy!CQ23*1000000*CQ20)/100","v":0},{"$f":"(changes_in_energy!CR23*1000000*CR20)/100","v":0},{"$f":"(changes_in_energy!CS23*1000000*CS20)/100","v":0},{"$f":"(changes_in_energy!CT23*1000000*CT20)/100","v":0},{"$f":"(changes_in_energy!CU23*1000000*CU20)/100","v":0},{"$f":"(changes_in_energy!CV23*1000000*CV20)/100","v":0},{"$f":"(changes_in_energy!CW23*1000000*CW20)/100","v":0},{"$f":"(changes_in_energy!CX23*1000000*CX20)/100","v":0},{"$f":"(changes_in_energy!CY23*1000000*CY20)/100","v":0}]
[]
["Price - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M16,IF($O$1=\"Low\",energy_prices_low!M16,IF($O$1=\"High\",energy_prices_hi!M16)))","v":1.9802414514215654},{"$f":"IF($O$1=\"Central\",energy_prices!N16,IF($O$1=\"Low\",energy_prices_low!N16,IF($O$1=\"High\",energy_prices_hi!N16)))","v":2.5513178447805998},{"$f":"IF($O$1=\"Central\",energy_prices!O16,IF($O$1=\"Low\",energy_prices_low!O16,IF($O$1=\"High\",energy_prices_hi!O16)))","v":2.6712383401393671},{"$f":"IF($O$1=\"Central\",energy_prices!P16,IF($O$1=\"Low\",energy_prices_low!P16,IF($O$1=\"High\",energy_prices_hi!P16)))","v":2.9623596777936001},{"$f":"IF($O$1=\"Central\",energy_prices!Q16,IF($O$1=\"Low\",energy_prices_low!Q16,IF($O$1=\"High\",energy_prices_hi!Q16)))","v":2.1796891721800211},{"$f":"IF($O$1=\"Central\",energy_prices!R16,IF($O$1=\"Low\",energy_prices_low!R16,IF($O$1=\"High\",energy_prices_hi!R16)))","v":1.8620135740245121},{"$f":"IF($O$1=\"Central\",energy_prices!S16,IF($O$1=\"Low\",energy_prices_low!S16,IF($O$1=\"High\",energy_prices_hi!S16)))","v":1.5054931647990368},{"$f":"IF($O$1=\"Central\",energy_prices!T16,IF($O$1=\"Low\",energy_prices_low!T16,IF($O$1=\"High\",energy_prices_hi!T16)))","v":1.8879868942558649},{"$f":"IF($O$1=\"Central\",energy_prices!U16,IF($O$1=\"Low\",energy_prices_low!U16,IF($O$1=\"High\",energy_prices_hi!U16)))","v":2.4564486471013147},{"$f":"IF($O$1=\"Central\",energy_prices!V16,IF($O$1=\"Low\",energy_prices_low!V16,IF($O$1=\"High\",energy_prices_hi!V16)))","v":1.4257436679503384},{"$f":"IF($O$1=\"Central\",energy_prices!W16,IF($O$1=\"Low\",energy_prices_low!W16,IF($O$1=\"High\",energy_prices_hi!W16)))","v":0.99401670314606427},{"$f":"IF($O$1=\"Central\",energy_prices!X16,IF($O$1=\"Low\",energy_prices_low!X16,IF($O$1=\"High\",energy_prices_hi!X16)))","v":4.2589649103557514},{"$f":"IF($O$1=\"Central\",energy_prices!Y16,IF($O$1=\"Low\",energy_prices_low!Y16,IF($O$1=\"High\",energy_prices_hi!Y16)))","v":7.0512239428344623},{"$f":"IF($O$1=\"Central\",energy_prices!Z16,IF($O$1=\"Low\",energy_prices_low!Z16,IF($O$1=\"High\",energy_prices_hi!Z16)))","v":4.0279634468750825},{"$f":"IF($O$1=\"Central\",energy_prices!AA16,IF($O$1=\"Low\",energy_prices_low!AA16,IF($O$1=\"High\",energy_prices_hi!AA16)))","v":4.3864981851805664},{"$f":"IF($O$1=\"Central\",energy_prices!AB16,IF($O$1=\"Low\",energy_prices_low!AB16,IF($O$1=\"High\",energy_prices_hi!AB16)))","v":3.6785784635576424},{"$f":"IF($O$1=\"Central\",energy_prices!AC16,IF($O$1=\"Low\",energy_prices_low!AC16,IF($O$1=\"High\",energy_prices_hi!AC16)))","v":3.8395350594746742},{"$f":"IF($O$1=\"Central\",energy_prices!AD16,IF($O$1=\"Low\",energy_prices_low!AD16,IF($O$1=\"High\",energy_prices_hi!AD16)))","v":3.5302604541760489},{"$f":"IF($O$1=\"Central\",energy_prices!AE16,IF($O$1=\"Low\",energy_prices_low!AE16,IF($O$1=\"High\",energy_prices_hi!AE16)))","v":3.2206434526852861},{"$f":"IF($O$1=\"Central\",energy_prices!AF16,IF($O$1=\"Low\",energy_prices_low!AF16,IF($O$1=\"High\",energy_prices_hi!AF16)))","v":2.9116878889936308},{"$f":"IF($O$1=\"Central\",energy_prices!AG16,IF($O$1=\"Low\",energy_prices_low!AG16,IF($O$1=\"High\",energy_prices_hi!AG16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AH16,IF($O$1=\"Low\",energy_prices_low!AH16,IF($O$1=\"High\",energy_prices_hi!AH16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AI16,IF($O$1=\"Low\",energy_prices_low!AI16,IF($O$1=\"High\",energy_prices_hi!AI16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AJ16,IF($O$1=\"Low\",energy_prices_low!AJ16,IF($O$1=\"High\",energy_prices_hi!AJ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AK16,IF($O$1=\"Low\",energy_prices_low!AK16,IF($O$1=\"High\",energy_prices_hi!AK16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AL16,IF($O$1=\"Low\",energy_prices_low!AL16,IF($O$1=\"High\",energy_prices_hi!AL16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AM16,IF($O$1=\"Low\",energy_prices_low!AM16,IF($O$1=\"High\",energy_prices_hi!AM16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AN16,IF($O$1=\"Low\",energy_prices_low!AN16,IF($O$1=\"High\",energy_prices_hi!AN16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AO16,IF($O$1=\"Low\",energy_prices_low!AO16,IF($O$1=\"High\",energy_prices_hi!AO16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AP16,IF($O$1=\"Low\",energy_prices_low!AP16,IF($O$1=\"High\",energy_prices_hi!AP16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AQ16,IF($O$1=\"Low\",energy_prices_low!AQ16,IF($O$1=\"High\",energy_prices_hi!AQ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AR16,IF($O$1=\"Low\",energy_prices_low!AR16,IF($O$1=\"High\",energy_prices_hi!AR16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AS16,IF($O$1=\"Low\",energy_prices_low!AS16,IF($O$1=\"High\",energy_prices_hi!AS16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AT16,IF($O$1=\"Low\",energy_prices_low!AT16,IF($O$1=\"High\",energy_prices_hi!AT16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AU16,IF($O$1=\"Low\",energy_prices_low!AU16,IF($O$1=\"High\",energy_prices_hi!AU16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AV16,IF($O$1=\"Low\",energy_prices_low!AV16,IF($O$1=\"High\",energy_prices_hi!AV16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AW16,IF($O$1=\"Low\",energy_prices_low!AW16,IF($O$1=\"High\",energy_prices_hi!AW16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AX16,IF($O$1=\"Low\",energy_prices_low!AX16,IF($O$1=\"High\",energy_prices_hi!AX16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AY16,IF($O$1=\"Low\",energy_prices_low!AY16,IF($O$1=\"High\",energy_prices_hi!AY16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!AZ16,IF($O$1=\"Low\",energy_prices_low!AZ16,IF($O$1=\"High\",energy_prices_hi!AZ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BA16,IF($O$1=\"Low\",energy_prices_low!BA16,IF($O$1=\"High\",energy_prices_hi!BA16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BB16,IF($O$1=\"Low\",energy_prices_low!BB16,IF($O$1=\"High\",energy_prices_hi!BB16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BC16,IF($O$1=\"Low\",energy_prices_low!BC16,IF($O$1=\"High\",energy_prices_hi!BC16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BD16,IF($O$1=\"Low\",energy_prices_low!BD16,IF($O$1=\"High\",energy_prices_hi!BD16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BE16,IF($O$1=\"Low\",energy_prices_low!BE16,IF($O$1=\"High\",energy_prices_hi!BE16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BF16,IF($O$1=\"Low\",energy_prices_low!BF16,IF($O$1=\"High\",energy_prices_hi!BF16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BG16,IF($O$1=\"Low\",energy_prices_low!BG16,IF($O$1=\"High\",energy_prices_hi!BG16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BH16,IF($O$1=\"Low\",energy_prices_low!BH16,IF($O$1=\"High\",energy_prices_hi!BH16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BI16,IF($O$1=\"Low\",energy_prices_low!BI16,IF($O$1=\"High\",energy_prices_hi!BI16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BJ16,IF($O$1=\"Low\",energy_prices_low!BJ16,IF($O$1=\"High\",energy_prices_hi!BJ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BK16,IF($O$1=\"Low\",energy_prices_low!BK16,IF($O$1=\"High\",energy_prices_hi!BK16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BL16,IF($O$1=\"Low\",energy_prices_low!BL16,IF($O$1=\"High\",energy_prices_hi!BL16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BM16,IF($O$1=\"Low\",energy_prices_low!BM16,IF($O$1=\"High\",energy_prices_hi!BM16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BN16,IF($O$1=\"Low\",energy_prices_low!BN16,IF($O$1=\"High\",energy_prices_hi!BN16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BO16,IF($O$1=\"Low\",energy_prices_low!BO16,IF($O$1=\"High\",energy_prices_hi!BO16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BP16,IF($O$1=\"Low\",energy_prices_low!BP16,IF($O$1=\"High\",energy_prices_hi!BP16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BQ16,IF($O$1=\"Low\",energy_prices_low!BQ16,IF($O$1=\"High\",energy_prices_hi!BQ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BR16,IF($O$1=\"Low\",energy_prices_low!BR16,IF($O$1=\"High\",energy_prices_hi!BR16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BS16,IF($O$1=\"Low\",energy_prices_low!BS16,IF($O$1=\"High\",energy_prices_hi!BS16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BT16,IF($O$1=\"Low\",energy_prices_low!BT16,IF($O$1=\"High\",energy_prices_hi!BT16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BU16,IF($O$1=\"Low\",energy_prices_low!BU16,IF($O$1=\"High\",energy_prices_hi!BU16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BV16,IF($O$1=\"Low\",energy_prices_low!BV16,IF($O$1=\"High\",energy_prices_hi!BV16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BW16,IF($O$1=\"Low\",energy_prices_low!BW16,IF($O$1=\"High\",energy_prices_hi!BW16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BX16,IF($O$1=\"Low\",energy_prices_low!BX16,IF($O$1=\"High\",energy_prices_hi!BX16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BY16,IF($O$1=\"Low\",energy_prices_low!BY16,IF($O$1=\"High\",energy_prices_hi!BY16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!BZ16,IF($O$1=\"Low\",energy_prices_low!BZ16,IF($O$1=\"High\",energy_prices_hi!BZ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CA16,IF($O$1=\"Low\",energy_prices_low!CA16,IF($O$1=\"High\",energy_prices_hi!CA16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CB16,IF($O$1=\"Low\",energy_prices_low!CB16,IF($O$1=\"High\",energy_prices_hi!CB16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CC16,IF($O$1=\"Low\",energy_prices_low!CC16,IF($O$1=\"High\",energy_prices_hi!CC16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CD16,IF($O$1=\"Low\",energy_prices_low!CD16,IF($O$1=\"High\",energy_prices_hi!CD16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CE16,IF($O$1=\"Low\",energy_prices_low!CE16,IF($O$1=\"High\",energy_prices_hi!CE16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CF16,IF($O$1=\"Low\",energy_prices_low!CF16,IF($O$1=\"High\",energy_prices_hi!CF16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CG16,IF($O$1=\"Low\",energy_prices_low!CG16,IF($O$1=\"High\",energy_prices_hi!CG16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CH16,IF($O$1=\"Low\",energy_prices_low!CH16,IF($O$1=\"High\",energy_prices_hi!CH16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CI16,IF($O$1=\"Low\",energy_prices_low!CI16,IF($O$1=\"High\",energy_prices_hi!CI16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CJ16,IF($O$1=\"Low\",energy_prices_low!CJ16,IF($O$1=\"High\",energy_prices_hi!CJ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CK16,IF($O$1=\"Low\",energy_prices_low!CK16,IF($O$1=\"High\",energy_prices_hi!CK16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CL16,IF($O$1=\"Low\",energy_prices_low!CL16,IF($O$1=\"High\",energy_prices_hi!CL16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CM16,IF($O$1=\"Low\",energy_prices_low!CM16,IF($O$1=\"High\",energy_prices_hi!CM16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CN16,IF($O$1=\"Low\",energy_prices_low!CN16,IF($O$1=\"High\",energy_prices_hi!CN16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CO16,IF($O$1=\"Low\",energy_prices_low!CO16,IF($O$1=\"High\",energy_prices_hi!CO16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CP16,IF($O$1=\"Low\",energy_prices_low!CP16,IF($O$1=\"High\",energy_prices_hi!CP16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CQ16,IF($O$1=\"Low\",energy_prices_low!CQ16,IF($O$1=\"High\",energy_prices_hi!CQ16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CR16,IF($O$1=\"Low\",energy_prices_low!CR16,IF($O$1=\"High\",energy_prices_hi!CR16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CS16,IF($O$1=\"Low\",energy_prices_low!CS16,IF($O$1=\"High\",energy_prices_hi!CS16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CT16,IF($O$1=\"Low\",energy_prices_low!CT16,IF($O$1=\"High\",energy_prices_hi!CT16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CU16,IF($O$1=\"Low\",energy_prices_low!CU16,IF($O$1=\"High\",energy_prices_hi!CU16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CV16,IF($O$1=\"Low\",energy_prices_low!CV16,IF($O$1=\"High\",energy_prices_hi!CV16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CW16,IF($O$1=\"Low\",energy_prices_low!CW16,IF($O$1=\"High\",energy_prices_hi!CW16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CX16,IF($O$1=\"Low\",energy_prices_low!CX16,IF($O$1=\"High\",energy_prices_hi!CX16)))","v":2.5674151538228176},{"$f":"IF($O$1=\"Central\",energy_prices!CY16,IF($O$1=\"Low\",energy_prices_low!CY16,IF($O$1=\"High\",energy_prices_hi!CY16)))","v":2.5674151538228176}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M24*1000000*M23)/100","v":0},{"$f":"(changes_in_energy!N24*1000000*N23)/100","v":0},{"$f":"(changes_in_energy!O24*1000000*O23)/100","v":0},{"$f":"(changes_in_energy!P24*1000000*P23)/100","v":0},{"$f":"(changes_in_energy!Q24*1000000*Q23)/100","v":0},{"$f":"(changes_in_energy!R24*1000000*R23)/100","v":0},{"$f":"(changes_in_energy!S24*1000000*S23)/100","v":0},{"$f":"(changes_in_energy!T24*1000000*T23)/100","v":0},{"$f":"(changes_in_energy!U24*1000000*U23)/100","v":0},{"$f":"(changes_in_energy!V24*1000000*V23)/100","v":0},{"$f":"(changes_in_energy!W24*1000000*W23)/100","v":0},{"$f":"(changes_in_energy!X24*1000000*X23)/100","v":0},{"$f":"(changes_in_energy!Y24*1000000*Y23)/100","v":0},{"$f":"(changes_in_energy!Z24*1000000*Z23)/100","v":0},{"$f":"(changes_in_energy!AA24*1000000*AA23)/100","v":0},{"$f":"(changes_in_energy!AB24*1000000*AB23)/100","v":0},{"$f":"(changes_in_energy!AC24*1000000*AC23)/100","v":0},{"$f":"(changes_in_energy!AD24*1000000*AD23)/100","v":0},{"$f":"(changes_in_energy!AE24*1000000*AE23)/100","v":0},{"$f":"(changes_in_energy!AF24*1000000*AF23)/100","v":0},{"$f":"(changes_in_energy!AG24*1000000*AG23)/100","v":0},{"$f":"(changes_in_energy!AH24*1000000*AH23)/100","v":0},{"$f":"(changes_in_energy!AI24*1000000*AI23)/100","v":0},{"$f":"(changes_in_energy!AJ24*1000000*AJ23)/100","v":0},{"$f":"(changes_in_energy!AK24*1000000*AK23)/100","v":0},{"$f":"(changes_in_energy!AL24*1000000*AL23)/100","v":0},{"$f":"(changes_in_energy!AM24*1000000*AM23)/100","v":0},{"$f":"(changes_in_energy!AN24*1000000*AN23)/100","v":0},{"$f":"(changes_in_energy!AO24*1000000*AO23)/100","v":0},{"$f":"(changes_in_energy!AP24*1000000*AP23)/100","v":0},{"$f":"(changes_in_energy!AQ24*1000000*AQ23)/100","v":0},{"$f":"(changes_in_energy!AR24*1000000*AR23)/100","v":0},{"$f":"(changes_in_energy!AS24*1000000*AS23)/100","v":0},{"$f":"(changes_in_energy!AT24*1000000*AT23)/100","v":0},{"$f":"(changes_in_energy!AU24*1000000*AU23)/100","v":0},{"$f":"(changes_in_energy!AV24*1000000*AV23)/100","v":0},{"$f":"(changes_in_energy!AW24*1000000*AW23)/100","v":0},{"$f":"(changes_in_energy!AX24*1000000*AX23)/100","v":0},{"$f":"(changes_in_energy!AY24*1000000*AY23)/100","v":0},{"$f":"(changes_in_energy!AZ24*1000000*AZ23)/100","v":0},{"$f":"(changes_in_energy!BA24*1000000*BA23)/100","v":0},{"$f":"(changes_in_energy!BB24*1000000*BB23)/100","v":0},{"$f":"(changes_in_energy!BC24*1000000*BC23)/100","v":0},{"$f":"(changes_in_energy!BD24*1000000*BD23)/100","v":0},{"$f":"(changes_in_energy!BE24*1000000*BE23)/100","v":0},{"$f":"(changes_in_energy!BF24*1000000*BF23)/100","v":0},{"$f":"(changes_in_energy!BG24*1000000*BG23)/100","v":0},{"$f":"(changes_in_energy!BH24*1000000*BH23)/100","v":0},{"$f":"(changes_in_energy!BI24*1000000*BI23)/100","v":0},{"$f":"(changes_in_energy!BJ24*1000000*BJ23)/100","v":0},{"$f":"(changes_in_energy!BK24*1000000*BK23)/100","v":0},{"$f":"(changes_in_energy!BL24*1000000*BL23)/100","v":0},{"$f":"(changes_in_energy!BM24*1000000*BM23)/100","v":0},{"$f":"(changes_in_energy!BN24*1000000*BN23)/100","v":0},{"$f":"(changes_in_energy!BO24*1000000*BO23)/100","v":0},{"$f":"(changes_in_energy!BP24*1000000*BP23)/100","v":0},{"$f":"(changes_in_energy!BQ24*1000000*BQ23)/100","v":0},{"$f":"(changes_in_energy!BR24*1000000*BR23)/100","v":0},{"$f":"(changes_in_energy!BS24*1000000*BS23)/100","v":0},{"$f":"(changes_in_energy!BT24*1000000*BT23)/100","v":0},{"$f":"(changes_in_energy!BU24*1000000*BU23)/100","v":0},{"$f":"(changes_in_energy!BV24*1000000*BV23)/100","v":0},{"$f":"(changes_in_energy!BW24*1000000*BW23)/100","v":0},{"$f":"(changes_in_energy!BX24*1000000*BX23)/100","v":0},{"$f":"(changes_in_energy!BY24*1000000*BY23)/100","v":0},{"$f":"(changes_in_energy!BZ24*1000000*BZ23)/100","v":0},{"$f":"(changes_in_energy!CA24*1000000*CA23)/100","v":0},{"$f":"(changes_in_energy!CB24*1000000*CB23)/100","v":0},{"$f":"(changes_in_energy!CC24*1000000*CC23)/100","v":0},{"$f":"(changes_in_energy!CD24*1000000*CD23)/100","v":0},{"$f":"(changes_in_energy!CE24*1000000*CE23)/100","v":0},{"$f":"(changes_in_energy!CF24*1000000*CF23)/100","v":0},{"$f":"(changes_in_energy!CG24*1000000*CG23)/100","v":0},{"$f":"(changes_in_energy!CH24*1000000*CH23)/100","v":0},{"$f":"(changes_in_energy!CI24*1000000*CI23)/100","v":0},{"$f":"(changes_in_energy!CJ24*1000000*CJ23)/100","v":0},{"$f":"(changes_in_energy!CK24*1000000*CK23)/100","v":0},{"$f":"(changes_in_energy!CL24*1000000*CL23)/100","v":0},{"$f":"(changes_in_energy!CM24*1000000*CM23)/100","v":0},{"$f":"(changes_in_energy!CN24*1000000*CN23)/100","v":0},{"$f":"(changes_in_energy!CO24*1000000*CO23)/100","v":0},{"$f":"(changes_in_energy!CP24*1000000*CP23)/100","v":0},{"$f":"(changes_in_energy!CQ24*1000000*CQ23)/100","v":0},{"$f":"(changes_in_energy!CR24*1000000*CR23)/100","v":0},{"$f":"(changes_in_energy!CS24*1000000*CS23)/100","v":0},{"$f":"(changes_in_energy!CT24*1000000*CT23)/100","v":0},{"$f":"(changes_in_energy!CU24*1000000*CU23)/100","v":0},{"$f":"(changes_in_energy!CV24*1000000*CV23)/100","v":0},{"$f":"(changes_in_energy!CW24*1000000*CW23)/100","v":0},{"$f":"(changes_in_energy!CX24*1000000*CX23)/100","v":0},{"$f":"(changes_in_energy!CY24*1000000*CY23)/100","v":0}]
[]
["Price - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M17,IF($O$1=\"Low\",energy_prices_low!M17,IF($O$1=\"High\",energy_prices_hi!M17)))","v":1.9376850964177537},{"$f":"IF($O$1=\"Central\",energy_prices!N17,IF($O$1=\"Low\",energy_prices_low!N17,IF($O$1=\"High\",energy_prices_hi!N17)))","v":2.5035135637182564},{"$f":"IF($O$1=\"Central\",energy_prices!O17,IF($O$1=\"Low\",energy_prices_low!O17,IF($O$1=\"High\",energy_prices_hi!O17)))","v":2.6193975088410384},{"$f":"IF($O$1=\"Central\",energy_prices!P17,IF($O$1=\"Low\",energy_prices_low!P17,IF($O$1=\"High\",energy_prices_hi!P17)))","v":2.9053214935966563},{"$f":"IF($O$1=\"Central\",energy_prices!Q17,IF($O$1=\"Low\",energy_prices_low!Q17,IF($O$1=\"High\",energy_prices_hi!Q17)))","v":2.1236560067661872},{"$f":"IF($O$1=\"Central\",energy_prices!R17,IF($O$1=\"Low\",energy_prices_low!R17,IF($O$1=\"High\",energy_prices_hi!R17)))","v":1.8013220467734867},{"$f":"IF($O$1=\"Central\",energy_prices!S17,IF($O$1=\"Low\",energy_prices_low!S17,IF($O$1=\"High\",energy_prices_hi!S17)))","v":1.4440770267639045},{"$f":"IF($O$1=\"Central\",energy_prices!T17,IF($O$1=\"Low\",energy_prices_low!T17,IF($O$1=\"High\",energy_prices_hi!T17)))","v":1.8299146828242834},{"$f":"IF($O$1=\"Central\",energy_prices!U17,IF($O$1=\"Low\",energy_prices_low!U17,IF($O$1=\"High\",energy_prices_hi!U17)))","v":2.4004803702513682},{"$f":"IF($O$1=\"Central\",energy_prices!V17,IF($O$1=\"Low\",energy_prices_low!V17,IF($O$1=\"High\",energy_prices_hi!V17)))","v":1.3706919388699954},{"$f":"IF($O$1=\"Central\",energy_prices!W17,IF($O$1=\"Low\",energy_prices_low!W17,IF($O$1=\"High\",energy_prices_hi!W17)))","v":0.93965315381383907},{"$f":"IF($O$1=\"Central\",energy_prices!X17,IF($O$1=\"Low\",energy_prices_low!X17,IF($O$1=\"High\",energy_prices_hi!X17)))","v":4.210471275405073},{"$f":"IF($O$1=\"Central\",energy_prices!Y17,IF($O$1=\"Low\",energy_prices_low!Y17,IF($O$1=\"High\",energy_prices_hi!Y17)))","v":7.0018088116011716},{"$f":"IF($O$1=\"Central\",energy_prices!Z17,IF($O$1=\"Low\",energy_prices_low!Z17,IF($O$1=\"High\",energy_prices_hi!Z17)))","v":3.9811478999550323},{"$f":"IF($O$1=\"Central\",energy_prices!AA17,IF($O$1=\"Low\",energy_prices_low!AA17,IF($O$1=\"High\",energy_prices_hi!AA17)))","v":4.3409374137082661},{"$f":"IF($O$1=\"Central\",energy_prices!AB17,IF($O$1=\"Low\",energy_prices_low!AB17,IF($O$1=\"High\",energy_prices_hi!AB17)))","v":3.6339996347627093},{"$f":"IF($O$1=\"Central\",energy_prices!AC17,IF($O$1=\"Low\",energy_prices_low!AC17,IF($O$1=\"High\",energy_prices_hi!AC17)))","v":3.7952856225911002},{"$f":"IF($O$1=\"Central\",energy_prices!AD17,IF($O$1=\"Low\",energy_prices_low!AD17,IF($O$1=\"High\",energy_prices_hi!AD17)))","v":3.4864502880231996},{"$f":"IF($O$1=\"Central\",energy_prices!AE17,IF($O$1=\"Low\",energy_prices_low!AE17,IF($O$1=\"High\",energy_prices_hi!AE17)))","v":3.177496386577312},{"$f":"IF($O$1=\"Central\",energy_prices!AF17,IF($O$1=\"Low\",energy_prices_low!AF17,IF($O$1=\"High\",energy_prices_hi!AF17)))","v":2.8690589071660395},{"$f":"IF($O$1=\"Central\",energy_prices!AG17,IF($O$1=\"Low\",energy_prices_low!AG17,IF($O$1=\"High\",energy_prices_hi!AG17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AH17,IF($O$1=\"Low\",energy_prices_low!AH17,IF($O$1=\"High\",energy_prices_hi!AH17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AI17,IF($O$1=\"Low\",energy_prices_low!AI17,IF($O$1=\"High\",energy_prices_hi!AI17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AJ17,IF($O$1=\"Low\",energy_prices_low!AJ17,IF($O$1=\"High\",energy_prices_hi!AJ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AK17,IF($O$1=\"Low\",energy_prices_low!AK17,IF($O$1=\"High\",energy_prices_hi!AK17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AL17,IF($O$1=\"Low\",energy_prices_low!AL17,IF($O$1=\"High\",energy_prices_hi!AL17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AM17,IF($O$1=\"Low\",energy_prices_low!AM17,IF($O$1=\"High\",energy_prices_hi!AM17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AN17,IF($O$1=\"Low\",energy_prices_low!AN17,IF($O$1=\"High\",energy_prices_hi!AN17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AO17,IF($O$1=\"Low\",energy_prices_low!AO17,IF($O$1=\"High\",energy_prices_hi!AO17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AP17,IF($O$1=\"Low\",energy_prices_low!AP17,IF($O$1=\"High\",energy_prices_hi!AP17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AQ17,IF($O$1=\"Low\",energy_prices_low!AQ17,IF($O$1=\"High\",energy_prices_hi!AQ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AR17,IF($O$1=\"Low\",energy_prices_low!AR17,IF($O$1=\"High\",energy_prices_hi!AR17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AS17,IF($O$1=\"Low\",energy_prices_low!AS17,IF($O$1=\"High\",energy_prices_hi!AS17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AT17,IF($O$1=\"Low\",energy_prices_low!AT17,IF($O$1=\"High\",energy_prices_hi!AT17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AU17,IF($O$1=\"Low\",energy_prices_low!AU17,IF($O$1=\"High\",energy_prices_hi!AU17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AV17,IF($O$1=\"Low\",energy_prices_low!AV17,IF($O$1=\"High\",energy_prices_hi!AV17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AW17,IF($O$1=\"Low\",energy_prices_low!AW17,IF($O$1=\"High\",energy_prices_hi!AW17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AX17,IF($O$1=\"Low\",energy_prices_low!AX17,IF($O$1=\"High\",energy_prices_hi!AX17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AY17,IF($O$1=\"Low\",energy_prices_low!AY17,IF($O$1=\"High\",energy_prices_hi!AY17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!AZ17,IF($O$1=\"Low\",energy_prices_low!AZ17,IF($O$1=\"High\",energy_prices_hi!AZ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BA17,IF($O$1=\"Low\",energy_prices_low!BA17,IF($O$1=\"High\",energy_prices_hi!BA17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BB17,IF($O$1=\"Low\",energy_prices_low!BB17,IF($O$1=\"High\",energy_prices_hi!BB17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BC17,IF($O$1=\"Low\",energy_prices_low!BC17,IF($O$1=\"High\",energy_prices_hi!BC17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BD17,IF($O$1=\"Low\",energy_prices_low!BD17,IF($O$1=\"High\",energy_prices_hi!BD17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BE17,IF($O$1=\"Low\",energy_prices_low!BE17,IF($O$1=\"High\",energy_prices_hi!BE17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BF17,IF($O$1=\"Low\",energy_prices_low!BF17,IF($O$1=\"High\",energy_prices_hi!BF17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BG17,IF($O$1=\"Low\",energy_prices_low!BG17,IF($O$1=\"High\",energy_prices_hi!BG17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BH17,IF($O$1=\"Low\",energy_prices_low!BH17,IF($O$1=\"High\",energy_prices_hi!BH17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BI17,IF($O$1=\"Low\",energy_prices_low!BI17,IF($O$1=\"High\",energy_prices_hi!BI17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BJ17,IF($O$1=\"Low\",energy_prices_low!BJ17,IF($O$1=\"High\",energy_prices_hi!BJ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BK17,IF($O$1=\"Low\",energy_prices_low!BK17,IF($O$1=\"High\",energy_prices_hi!BK17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BL17,IF($O$1=\"Low\",energy_prices_low!BL17,IF($O$1=\"High\",energy_prices_hi!BL17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BM17,IF($O$1=\"Low\",energy_prices_low!BM17,IF($O$1=\"High\",energy_prices_hi!BM17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BN17,IF($O$1=\"Low\",energy_prices_low!BN17,IF($O$1=\"High\",energy_prices_hi!BN17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BO17,IF($O$1=\"Low\",energy_prices_low!BO17,IF($O$1=\"High\",energy_prices_hi!BO17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BP17,IF($O$1=\"Low\",energy_prices_low!BP17,IF($O$1=\"High\",energy_prices_hi!BP17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BQ17,IF($O$1=\"Low\",energy_prices_low!BQ17,IF($O$1=\"High\",energy_prices_hi!BQ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BR17,IF($O$1=\"Low\",energy_prices_low!BR17,IF($O$1=\"High\",energy_prices_hi!BR17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BS17,IF($O$1=\"Low\",energy_prices_low!BS17,IF($O$1=\"High\",energy_prices_hi!BS17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BT17,IF($O$1=\"Low\",energy_prices_low!BT17,IF($O$1=\"High\",energy_prices_hi!BT17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BU17,IF($O$1=\"Low\",energy_prices_low!BU17,IF($O$1=\"High\",energy_prices_hi!BU17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BV17,IF($O$1=\"Low\",energy_prices_low!BV17,IF($O$1=\"High\",energy_prices_hi!BV17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BW17,IF($O$1=\"Low\",energy_prices_low!BW17,IF($O$1=\"High\",energy_prices_hi!BW17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BX17,IF($O$1=\"Low\",energy_prices_low!BX17,IF($O$1=\"High\",energy_prices_hi!BX17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BY17,IF($O$1=\"Low\",energy_prices_low!BY17,IF($O$1=\"High\",energy_prices_hi!BY17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!BZ17,IF($O$1=\"Low\",energy_prices_low!BZ17,IF($O$1=\"High\",energy_prices_hi!BZ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CA17,IF($O$1=\"Low\",energy_prices_low!CA17,IF($O$1=\"High\",energy_prices_hi!CA17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CB17,IF($O$1=\"Low\",energy_prices_low!CB17,IF($O$1=\"High\",energy_prices_hi!CB17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CC17,IF($O$1=\"Low\",energy_prices_low!CC17,IF($O$1=\"High\",energy_prices_hi!CC17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CD17,IF($O$1=\"Low\",energy_prices_low!CD17,IF($O$1=\"High\",energy_prices_hi!CD17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CE17,IF($O$1=\"Low\",energy_prices_low!CE17,IF($O$1=\"High\",energy_prices_hi!CE17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CF17,IF($O$1=\"Low\",energy_prices_low!CF17,IF($O$1=\"High\",energy_prices_hi!CF17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CG17,IF($O$1=\"Low\",energy_prices_low!CG17,IF($O$1=\"High\",energy_prices_hi!CG17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CH17,IF($O$1=\"Low\",energy_prices_low!CH17,IF($O$1=\"High\",energy_prices_hi!CH17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CI17,IF($O$1=\"Low\",energy_prices_low!CI17,IF($O$1=\"High\",energy_prices_hi!CI17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CJ17,IF($O$1=\"Low\",energy_prices_low!CJ17,IF($O$1=\"High\",energy_prices_hi!CJ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CK17,IF($O$1=\"Low\",energy_prices_low!CK17,IF($O$1=\"High\",energy_prices_hi!CK17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CL17,IF($O$1=\"Low\",energy_prices_low!CL17,IF($O$1=\"High\",energy_prices_hi!CL17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CM17,IF($O$1=\"Low\",energy_prices_low!CM17,IF($O$1=\"High\",energy_prices_hi!CM17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CN17,IF($O$1=\"Low\",energy_prices_low!CN17,IF($O$1=\"High\",energy_prices_hi!CN17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CO17,IF($O$1=\"Low\",energy_prices_low!CO17,IF($O$1=\"High\",energy_prices_hi!CO17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CP17,IF($O$1=\"Low\",energy_prices_low!CP17,IF($O$1=\"High\",energy_prices_hi!CP17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CQ17,IF($O$1=\"Low\",energy_prices_low!CQ17,IF($O$1=\"High\",energy_prices_hi!CQ17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CR17,IF($O$1=\"Low\",energy_prices_low!CR17,IF($O$1=\"High\",energy_prices_hi!CR17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CS17,IF($O$1=\"Low\",energy_prices_low!CS17,IF($O$1=\"High\",energy_prices_hi!CS17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CT17,IF($O$1=\"Low\",energy_prices_low!CT17,IF($O$1=\"High\",energy_prices_hi!CT17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CU17,IF($O$1=\"Low\",energy_prices_low!CU17,IF($O$1=\"High\",energy_prices_hi!CU17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CV17,IF($O$1=\"Low\",energy_prices_low!CV17,IF($O$1=\"High\",energy_prices_hi!CV17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CW17,IF($O$1=\"Low\",energy_prices_low!CW17,IF($O$1=\"High\",energy_prices_hi!CW17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CX17,IF($O$1=\"Low\",energy_prices_low!CX17,IF($O$1=\"High\",energy_prices_hi!CX17)))","v":2.5255324101464369},{"$f":"IF($O$1=\"Central\",energy_prices!CY17,IF($O$1=\"Low\",energy_prices_low!CY17,IF($O$1=\"High\",energy_prices_hi!CY17)))","v":2.5255324101464369}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M25*1000000*M26)/100","v":0},{"$f":"(changes_in_energy!N25*1000000*N26)/100","v":0},{"$f":"(changes_in_energy!O25*1000000*O26)/100","v":0},{"$f":"(changes_in_energy!P25*1000000*P26)/100","v":0},{"$f":"(changes_in_energy!Q25*1000000*Q26)/100","v":0},{"$f":"(changes_in_energy!R25*1000000*R26)/100","v":0},{"$f":"(changes_in_energy!S25*1000000*S26)/100","v":0},{"$f":"(changes_in_energy!T25*1000000*T26)/100","v":0},{"$f":"(changes_in_energy!U25*1000000*U26)/100","v":0},{"$f":"(changes_in_energy!V25*1000000*V26)/100","v":0},{"$f":"(changes_in_energy!W25*1000000*W26)/100","v":0},{"$f":"(changes_in_energy!X25*1000000*X26)/100","v":0},{"$f":"(changes_in_energy!Y25*1000000*Y26)/100","v":0},{"$f":"(changes_in_energy!Z25*1000000*Z26)/100","v":0},{"$f":"(changes_in_energy!AA25*1000000*AA26)/100","v":0},{"$f":"(changes_in_energy!AB25*1000000*AB26)/100","v":0},{"$f":"(changes_in_energy!AC25*1000000*AC26)/100","v":0},{"$f":"(changes_in_energy!AD25*1000000*AD26)/100","v":0},{"$f":"(changes_in_energy!AE25*1000000*AE26)/100","v":0},{"$f":"(changes_in_energy!AF25*1000000*AF26)/100","v":0},{"$f":"(changes_in_energy!AG25*1000000*AG26)/100","v":0},{"$f":"(changes_in_energy!AH25*1000000*AH26)/100","v":0},{"$f":"(changes_in_energy!AI25*1000000*AI26)/100","v":0},{"$f":"(changes_in_energy!AJ25*1000000*AJ26)/100","v":0},{"$f":"(changes_in_energy!AK25*1000000*AK26)/100","v":0},{"$f":"(changes_in_energy!AL25*1000000*AL26)/100","v":0},{"$f":"(changes_in_energy!AM25*1000000*AM26)/100","v":0},{"$f":"(changes_in_energy!AN25*1000000*AN26)/100","v":0},{"$f":"(changes_in_energy!AO25*1000000*AO26)/100","v":0},{"$f":"(changes_in_energy!AP25*1000000*AP26)/100","v":0},{"$f":"(changes_in_energy!AQ25*1000000*AQ26)/100","v":0},{"$f":"(changes_in_energy!AR25*1000000*AR26)/100","v":0},{"$f":"(changes_in_energy!AS25*1000000*AS26)/100","v":0},{"$f":"(changes_in_energy!AT25*1000000*AT26)/100","v":0},{"$f":"(changes_in_energy!AU25*1000000*AU26)/100","v":0},{"$f":"(changes_in_energy!AV25*1000000*AV26)/100","v":0},{"$f":"(changes_in_energy!AW25*1000000*AW26)/100","v":0},{"$f":"(changes_in_energy!AX25*1000000*AX26)/100","v":0},{"$f":"(changes_in_energy!AY25*1000000*AY26)/100","v":0},{"$f":"(changes_in_energy!AZ25*1000000*AZ26)/100","v":0},{"$f":"(changes_in_energy!BA25*1000000*BA26)/100","v":0},{"$f":"(changes_in_energy!BB25*1000000*BB26)/100","v":0},{"$f":"(changes_in_energy!BC25*1000000*BC26)/100","v":0},{"$f":"(changes_in_energy!BD25*1000000*BD26)/100","v":0},{"$f":"(changes_in_energy!BE25*1000000*BE26)/100","v":0},{"$f":"(changes_in_energy!BF25*1000000*BF26)/100","v":0},{"$f":"(changes_in_energy!BG25*1000000*BG26)/100","v":0},{"$f":"(changes_in_energy!BH25*1000000*BH26)/100","v":0},{"$f":"(changes_in_energy!BI25*1000000*BI26)/100","v":0},{"$f":"(changes_in_energy!BJ25*1000000*BJ26)/100","v":0},{"$f":"(changes_in_energy!BK25*1000000*BK26)/100","v":0},{"$f":"(changes_in_energy!BL25*1000000*BL26)/100","v":0},{"$f":"(changes_in_energy!BM25*1000000*BM26)/100","v":0},{"$f":"(changes_in_energy!BN25*1000000*BN26)/100","v":0},{"$f":"(changes_in_energy!BO25*1000000*BO26)/100","v":0},{"$f":"(changes_in_energy!BP25*1000000*BP26)/100","v":0},{"$f":"(changes_in_energy!BQ25*1000000*BQ26)/100","v":0},{"$f":"(changes_in_energy!BR25*1000000*BR26)/100","v":0},{"$f":"(changes_in_energy!BS25*1000000*BS26)/100","v":0},{"$f":"(changes_in_energy!BT25*1000000*BT26)/100","v":0},{"$f":"(changes_in_energy!BU25*1000000*BU26)/100","v":0},{"$f":"(changes_in_energy!BV25*1000000*BV26)/100","v":0},{"$f":"(changes_in_energy!BW25*1000000*BW26)/100","v":0},{"$f":"(changes_in_energy!BX25*1000000*BX26)/100","v":0},{"$f":"(changes_in_energy!BY25*1000000*BY26)/100","v":0},{"$f":"(changes_in_energy!BZ25*1000000*BZ26)/100","v":0},{"$f":"(changes_in_energy!CA25*1000000*CA26)/100","v":0},{"$f":"(changes_in_energy!CB25*1000000*CB26)/100","v":0},{"$f":"(changes_in_energy!CC25*1000000*CC26)/100","v":0},{"$f":"(changes_in_energy!CD25*1000000*CD26)/100","v":0},{"$f":"(changes_in_energy!CE25*1000000*CE26)/100","v":0},{"$f":"(changes_in_energy!CF25*1000000*CF26)/100","v":0},{"$f":"(changes_in_energy!CG25*1000000*CG26)/100","v":0},{"$f":"(changes_in_energy!CH25*1000000*CH26)/100","v":0},{"$f":"(changes_in_energy!CI25*1000000*CI26)/100","v":0},{"$f":"(changes_in_energy!CJ25*1000000*CJ26)/100","v":0},{"$f":"(changes_in_energy!CK25*1000000*CK26)/100","v":0},{"$f":"(changes_in_energy!CL25*1000000*CL26)/100","v":0},{"$f":"(changes_in_energy!CM25*1000000*CM26)/100","v":0},{"$f":"(changes_in_energy!CN25*1000000*CN26)/100","v":0},{"$f":"(changes_in_energy!CO25*1000000*CO26)/100","v":0},{"$f":"(changes_in_energy!CP25*1000000*CP26)/100","v":0},{"$f":"(changes_in_energy!CQ25*1000000*CQ26)/100","v":0},{"$f":"(changes_in_energy!CR25*1000000*CR26)/100","v":0},{"$f":"(changes_in_energy!CS25*1000000*CS26)/100","v":0},{"$f":"(changes_in_energy!CT25*1000000*CT26)/100","v":0},{"$f":"(changes_in_energy!CU25*1000000*CU26)/100","v":0},{"$f":"(changes_in_energy!CV25*1000000*CV26)/100","v":0},{"$f":"(changes_in_energy!CW25*1000000*CW26)/100","v":0},{"$f":"(changes_in_energy!CX25*1000000*CX26)/100","v":0},{"$f":"(changes_in_energy!CY25*1000000*CY26)/100","v":0}]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M21+M24+M27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL21+BL24+BL27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M29*discount_factors!L7","v":0},{"$f":"N29*discount_factors!M7","v":0},{"$f":"O29*discount_factors!N7","v":0},{"$f":"P29*discount_factors!O7","v":0},{"$f":"Q29*discount_factors!P7","v":0},{"$f":"R29*discount_factors!Q7","v":0},{"$f":"S29*discount_factors!R7","v":0},{"$f":"T29*discount_factors!S7","v":0},{"$f":"U29*discount_factors!T7","v":0},{"$f":"V29*discount_factors!U7","v":0},{"$f":"W29*discount_factors!V7","v":0},{"$f":"X29*discount_factors!W7","v":0},{"$f":"Y29*discount_factors!X7","v":0},{"$f":"Z29*discount_factors!Y7","v":0},{"$f":"AA29*discount_factors!Z7","v":0},{"$f":"AB29*discount_factors!AA7","v":0},{"$f":"AC29*discount_factors!AB7","v":0},{"$f":"AD29*discount_factors!AC7","v":0},{"$f":"AE29*discount_factors!AD7","v":0},{"$f":"AF29*discount_factors!AE7","v":0},{"$f":"AG29*discount_factors!AF7","v":0},{"$f":"AH29*discount_factors!AG7","v":0},{"$f":"AI29*discount_factors!AH7","v":0},{"$f":"AJ29*discount_factors!AI7","v":0},{"$f":"AK29*discount_factors!AJ7","v":0},{"$f":"AL29*discount_factors!AK7","v":0},{"$f":"AM29*discount_factors!AL7","v":0},{"$f":"AN29*discount_factors!AM7","v":0},{"$f":"AO29*discount_factors!AN7","v":0},{"$f":"AP29*discount_factors!AO7","v":0},{"$f":"AQ29*discount_factors!AP7","v":0},{"$f":"AR29*discount_factors!AQ7","v":0},{"$f":"AS29*discount_factors!AR7","v":0},{"$f":"AT29*discount_factors!AS7","v":0},{"$f":"AU29*discount_factors!AT7","v":0},{"$f":"AV29*discount_factors!AU7","v":0},{"$f":"AW29*discount_factors!AV7","v":0},{"$f":"AX29*discount_factors!AW7","v":0},{"$f":"AY29*discount_factors!AX7","v":0},{"$f":"AZ29*discount_factors!AY7","v":0},{"$f":"BA29*discount_factors!AZ7","v":0},{"$f":"BB29*discount_factors!BA7","v":0},{"$f":"BC29*discount_factors!BB7","v":0},{"$f":"BD29*discount_factors!BC7","v":0},{"$f":"BE29*discount_factors!BD7","v":0},{"$f":"BF29*discount_factors!BE7","v":0},{"$f":"BG29*discount_factors!BF7","v":0},{"$f":"BH29*discount_factors!BG7","v":0},{"$f":"BI29*discount_factors!BH7","v":0},{"$f":"BJ29*discount_factors!BI7","v":0},{"$f":"BK29*discount_factors!BJ7","v":0},{"$f":"BL29*discount_factors!BK7","v":0},{"$f":"BM29*discount_factors!BL7","v":0},{"$f":"BN29*discount_factors!BM7","v":0},{"$f":"BO29*discount_factors!BN7","v":0},{"$f":"BP29*discount_factors!BO7","v":0},{"$f":"BQ29*discount_factors!BP7","v":0},{"$f":"BR29*discount_factors!BQ7","v":0},{"$f":"BS29*discount_factors!BR7","v":0},{"$f":"BT29*discount_factors!BS7","v":0},{"$f":"BU29*discount_factors!BT7","v":0},{"$f":"BV29*discount_factors!BU7","v":0},{"$f":"BW29*discount_factors!BV7","v":0},{"$f":"BX29*discount_factors!BW7","v":0},{"$f":"BY29*discount_factors!BX7","v":0},{"$f":"BZ29*discount_factors!BY7","v":0},{"$f":"CA29*discount_factors!BZ7","v":0},{"$f":"CB29*discount_factors!CA7","v":0},{"$f":"CC29*discount_factors!CB7","v":0},{"$f":"CD29*discount_factors!CC7","v":0},{"$f":"CE29*discount_factors!CD7","v":0},{"$f":"CF29*discount_factors!CE7","v":0},{"$f":"CG29*discount_factors!CF7","v":0},{"$f":"CH29*discount_factors!CG7","v":0},{"$f":"CI29*discount_factors!CH7","v":0},{"$f":"CJ29*discount_factors!CI7","v":0},{"$f":"CK29*discount_factors!CJ7","v":0},{"$f":"CL29*discount_factors!CK7","v":0},{"$f":"CM29*discount_factors!CL7","v":0},{"$f":"CN29*discount_factors!CM7","v":0},{"$f":"CO29*discount_factors!CN7","v":0},{"$f":"CP29*discount_factors!CO7","v":0},{"$f":"CQ29*discount_factors!CP7","v":0},{"$f":"CR29*discount_factors!CQ7","v":0},{"$f":"CS29*discount_factors!CR7","v":0},{"$f":"CT29*discount_factors!CS7","v":0},{"$f":"CU29*discount_factors!CT7","v":0},{"$f":"CV29*discount_factors!CU7","v":0},{"$f":"CW29*discount_factors!CV7","v":0},{"$f":"CX29*discount_factors!CW7","v":0},{"$f":"CY29*discount_factors!CX7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(C30:CY30)","v":0}]
[]
["COAL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Price - Variable element: domestic","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M22,IF($O$1=\"Low\",energy_prices_low!M22,IF($O$1=\"High\",energy_prices_hi!M22)))","v":6.1341945783938172},{"$f":"IF($O$1=\"Central\",energy_prices!N22,IF($O$1=\"Low\",energy_prices_low!N22,IF($O$1=\"High\",energy_prices_hi!N22)))","v":6.3024217827436964},{"$f":"IF($O$1=\"Central\",energy_prices!O22,IF($O$1=\"Low\",energy_prices_low!O22,IF($O$1=\"High\",energy_prices_hi!O22)))","v":6.4315726670331061},{"$f":"IF($O$1=\"Central\",energy_prices!P22,IF($O$1=\"Low\",energy_prices_low!P22,IF($O$1=\"High\",energy_prices_hi!P22)))","v":6.3943928547103761},{"$f":"IF($O$1=\"Central\",energy_prices!Q22,IF($O$1=\"Low\",energy_prices_low!Q22,IF($O$1=\"High\",energy_prices_hi!Q22)))","v":6.491108894767132},{"$f":"IF($O$1=\"Central\",energy_prices!R22,IF($O$1=\"Low\",energy_prices_low!R22,IF($O$1=\"High\",energy_prices_hi!R22)))","v":6.4606848893950799},{"$f":"IF($O$1=\"Central\",energy_prices!S22,IF($O$1=\"Low\",energy_prices_low!S22,IF($O$1=\"High\",energy_prices_hi!S22)))","v":6.3186064457358997},{"$f":"IF($O$1=\"Central\",energy_prices!T22,IF($O$1=\"Low\",energy_prices_low!T22,IF($O$1=\"High\",energy_prices_hi!T22)))","v":6.3516490999422262},{"$f":"IF($O$1=\"Central\",energy_prices!U22,IF($O$1=\"Low\",energy_prices_low!U22,IF($O$1=\"High\",energy_prices_hi!U22)))","v":6.3518823031956835},{"$f":"IF($O$1=\"Central\",energy_prices!V22,IF($O$1=\"Low\",energy_prices_low!V22,IF($O$1=\"High\",energy_prices_hi!V22)))","v":6.4507208514349319},{"$f":"IF($O$1=\"Central\",energy_prices!W22,IF($O$1=\"Low\",energy_prices_low!W22,IF($O$1=\"High\",energy_prices_hi!W22)))","v":6.3470109127897265},{"$f":"IF($O$1=\"Central\",energy_prices!X22,IF($O$1=\"Low\",energy_prices_low!X22,IF($O$1=\"High\",energy_prices_hi!X22)))","v":6.5540722016959103},{"$f":"IF($O$1=\"Central\",energy_prices!Y22,IF($O$1=\"Low\",energy_prices_low!Y22,IF($O$1=\"High\",energy_prices_hi!Y22)))","v":7.6660480311723731},{"$f":"IF($O$1=\"Central\",energy_prices!Z22,IF($O$1=\"Low\",energy_prices_low!Z22,IF($O$1=\"High\",energy_prices_hi!Z22)))","v":9.5720245434031668},{"$f":"IF($O$1=\"Central\",energy_prices!AA22,IF($O$1=\"Low\",energy_prices_low!AA22,IF($O$1=\"High\",energy_prices_hi!AA22)))","v":8.7351546818781678},{"$f":"IF($O$1=\"Central\",energy_prices!AB22,IF($O$1=\"Low\",energy_prices_low!AB22,IF($O$1=\"High\",energy_prices_hi!AB22)))","v":8.6177254574659852},{"$f":"IF($O$1=\"Central\",energy_prices!AC22,IF($O$1=\"Low\",energy_prices_low!AC22,IF($O$1=\"High\",energy_prices_hi!AC22)))","v":8.5141584888069062},{"$f":"IF($O$1=\"Central\",energy_prices!AD22,IF($O$1=\"Low\",energy_prices_low!AD22,IF($O$1=\"High\",energy_prices_hi!AD22)))","v":8.6530042872583053},{"$f":"IF($O$1=\"Central\",energy_prices!AE22,IF($O$1=\"Low\",energy_prices_low!AE22,IF($O$1=\"High\",energy_prices_hi!AE22)))","v":8.5871247790332816},{"$f":"IF($O$1=\"Central\",energy_prices!AF22,IF($O$1=\"Low\",energy_prices_low!AF22,IF($O$1=\"High\",energy_prices_hi!AF22)))","v":8.5221811482240302},{"$f":"IF($O$1=\"Central\",energy_prices!AG22,IF($O$1=\"Low\",energy_prices_low!AG22,IF($O$1=\"High\",energy_prices_hi!AG22)))","v":8.4502624907503137},{"$f":"IF($O$1=\"Central\",energy_prices!AH22,IF($O$1=\"Low\",energy_prices_low!AH22,IF($O$1=\"High\",energy_prices_hi!AH22)))","v":8.3927275647713415},{"$f":"IF($O$1=\"Central\",energy_prices!AI22,IF($O$1=\"Low\",energy_prices_low!AI22,IF($O$1=\"High\",energy_prices_hi!AI22)))","v":8.3208089072976232},{"$f":"IF($O$1=\"Central\",energy_prices!AJ22,IF($O$1=\"Low\",energy_prices_low!AJ22,IF($O$1=\"High\",energy_prices_hi!AJ22)))","v":8.2632739813186511},{"$f":"IF($O$1=\"Central\",energy_prices!AK22,IF($O$1=\"Low\",energy_prices_low!AK22,IF($O$1=\"High\",energy_prices_hi!AK22)))","v":8.1913553238449364},{"$f":"IF($O$1=\"Central\",energy_prices!AL22,IF($O$1=\"Low\",energy_prices_low!AL22,IF($O$1=\"High\",energy_prices_hi!AL22)))","v":8.1194366663712181},{"$f":"IF($O$1=\"Central\",energy_prices!AM22,IF($O$1=\"Low\",energy_prices_low!AM22,IF($O$1=\"High\",energy_prices_hi!AM22)))","v":8.0619017403922459},{"$f":"IF($O$1=\"Central\",energy_prices!AN22,IF($O$1=\"Low\",energy_prices_low!AN22,IF($O$1=\"High\",energy_prices_hi!AN22)))","v":7.9899830829185294},{"$f":"IF($O$1=\"Central\",energy_prices!AO22,IF($O$1=\"Low\",energy_prices_low!AO22,IF($O$1=\"High\",energy_prices_hi!AO22)))","v":7.9324481569395546},{"$f":"IF($O$1=\"Central\",energy_prices!AP22,IF($O$1=\"Low\",energy_prices_low!AP22,IF($O$1=\"High\",energy_prices_hi!AP22)))","v":7.8605294994658399},{"$f":"IF($O$1=\"Central\",energy_prices!AQ22,IF($O$1=\"Low\",energy_prices_low!AQ22,IF($O$1=\"High\",energy_prices_hi!AQ22)))","v":7.802994573486866},{"$f":"IF($O$1=\"Central\",energy_prices!AR22,IF($O$1=\"Low\",energy_prices_low!AR22,IF($O$1=\"High\",energy_prices_hi!AR22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AS22,IF($O$1=\"Low\",energy_prices_low!AS22,IF($O$1=\"High\",energy_prices_hi!AS22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AT22,IF($O$1=\"Low\",energy_prices_low!AT22,IF($O$1=\"High\",energy_prices_hi!AT22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AU22,IF($O$1=\"Low\",energy_prices_low!AU22,IF($O$1=\"High\",energy_prices_hi!AU22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AV22,IF($O$1=\"Low\",energy_prices_low!AV22,IF($O$1=\"High\",energy_prices_hi!AV22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AW22,IF($O$1=\"Low\",energy_prices_low!AW22,IF($O$1=\"High\",energy_prices_hi!AW22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AX22,IF($O$1=\"Low\",energy_prices_low!AX22,IF($O$1=\"High\",energy_prices_hi!AX22)))","v":7.7310759160131513},{"$f":"IF($O$1=\"Central\",energy_prices!AY22,IF($O$1=\"Low\",energy_prices_low!AY22,IF($O$1=\"High\",energy_prices_hi!AY22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!AZ22,IF($O$1=\"Low\",energy_prices_low!AZ22,IF($O$1=\"High\",energy_prices_hi!AZ22)))","v":7.7310759160131513},{"$f":"IF($O$1=\"Central\",energy_prices!BA22,IF($O$1=\"Low\",energy_prices_low!BA22,IF($O$1=\"High\",energy_prices_hi!BA22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BB22,IF($O$1=\"Low\",energy_prices_low!BB22,IF($O$1=\"High\",energy_prices_hi!BB22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BC22,IF($O$1=\"Low\",energy_prices_low!BC22,IF($O$1=\"High\",energy_prices_hi!BC22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BD22,IF($O$1=\"Low\",energy_prices_low!BD22,IF($O$1=\"High\",energy_prices_hi!BD22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BE22,IF($O$1=\"Low\",energy_prices_low!BE22,IF($O$1=\"High\",energy_prices_hi!BE22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BF22,IF($O$1=\"Low\",energy_prices_low!BF22,IF($O$1=\"High\",energy_prices_hi!BF22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BG22,IF($O$1=\"Low\",energy_prices_low!BG22,IF($O$1=\"High\",energy_prices_hi!BG22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BH22,IF($O$1=\"Low\",energy_prices_low!BH22,IF($O$1=\"High\",energy_prices_hi!BH22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BI22,IF($O$1=\"Low\",energy_prices_low!BI22,IF($O$1=\"High\",energy_prices_hi!BI22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BJ22,IF($O$1=\"Low\",energy_prices_low!BJ22,IF($O$1=\"High\",energy_prices_hi!BJ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BK22,IF($O$1=\"Low\",energy_prices_low!BK22,IF($O$1=\"High\",energy_prices_hi!BK22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BL22,IF($O$1=\"Low\",energy_prices_low!BL22,IF($O$1=\"High\",energy_prices_hi!BL22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BM22,IF($O$1=\"Low\",energy_prices_low!BM22,IF($O$1=\"High\",energy_prices_hi!BM22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BN22,IF($O$1=\"Low\",energy_prices_low!BN22,IF($O$1=\"High\",energy_prices_hi!BN22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BO22,IF($O$1=\"Low\",energy_prices_low!BO22,IF($O$1=\"High\",energy_prices_hi!BO22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BP22,IF($O$1=\"Low\",energy_prices_low!BP22,IF($O$1=\"High\",energy_prices_hi!BP22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BQ22,IF($O$1=\"Low\",energy_prices_low!BQ22,IF($O$1=\"High\",energy_prices_hi!BQ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BR22,IF($O$1=\"Low\",energy_prices_low!BR22,IF($O$1=\"High\",energy_prices_hi!BR22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BS22,IF($O$1=\"Low\",energy_prices_low!BS22,IF($O$1=\"High\",energy_prices_hi!BS22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BT22,IF($O$1=\"Low\",energy_prices_low!BT22,IF($O$1=\"High\",energy_prices_hi!BT22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BU22,IF($O$1=\"Low\",energy_prices_low!BU22,IF($O$1=\"High\",energy_prices_hi!BU22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BV22,IF($O$1=\"Low\",energy_prices_low!BV22,IF($O$1=\"High\",energy_prices_hi!BV22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BW22,IF($O$1=\"Low\",energy_prices_low!BW22,IF($O$1=\"High\",energy_prices_hi!BW22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BX22,IF($O$1=\"Low\",energy_prices_low!BX22,IF($O$1=\"High\",energy_prices_hi!BX22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BY22,IF($O$1=\"Low\",energy_prices_low!BY22,IF($O$1=\"High\",energy_prices_hi!BY22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!BZ22,IF($O$1=\"Low\",energy_prices_low!BZ22,IF($O$1=\"High\",energy_prices_hi!BZ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CA22,IF($O$1=\"Low\",energy_prices_low!CA22,IF($O$1=\"High\",energy_prices_hi!CA22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CB22,IF($O$1=\"Low\",energy_prices_low!CB22,IF($O$1=\"High\",energy_prices_hi!CB22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CC22,IF($O$1=\"Low\",energy_prices_low!CC22,IF($O$1=\"High\",energy_prices_hi!CC22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CD22,IF($O$1=\"Low\",energy_prices_low!CD22,IF($O$1=\"High\",energy_prices_hi!CD22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CE22,IF($O$1=\"Low\",energy_prices_low!CE22,IF($O$1=\"High\",energy_prices_hi!CE22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CF22,IF($O$1=\"Low\",energy_prices_low!CF22,IF($O$1=\"High\",energy_prices_hi!CF22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CG22,IF($O$1=\"Low\",energy_prices_low!CG22,IF($O$1=\"High\",energy_prices_hi!CG22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CH22,IF($O$1=\"Low\",energy_prices_low!CH22,IF($O$1=\"High\",energy_prices_hi!CH22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CI22,IF($O$1=\"Low\",energy_prices_low!CI22,IF($O$1=\"High\",energy_prices_hi!CI22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CJ22,IF($O$1=\"Low\",energy_prices_low!CJ22,IF($O$1=\"High\",energy_prices_hi!CJ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CK22,IF($O$1=\"Low\",energy_prices_low!CK22,IF($O$1=\"High\",energy_prices_hi!CK22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CL22,IF($O$1=\"Low\",energy_prices_low!CL22,IF($O$1=\"High\",energy_prices_hi!CL22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CM22,IF($O$1=\"Low\",energy_prices_low!CM22,IF($O$1=\"High\",energy_prices_hi!CM22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CN22,IF($O$1=\"Low\",energy_prices_low!CN22,IF($O$1=\"High\",energy_prices_hi!CN22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CO22,IF($O$1=\"Low\",energy_prices_low!CO22,IF($O$1=\"High\",energy_prices_hi!CO22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CP22,IF($O$1=\"Low\",energy_prices_low!CP22,IF($O$1=\"High\",energy_prices_hi!CP22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CQ22,IF($O$1=\"Low\",energy_prices_low!CQ22,IF($O$1=\"High\",energy_prices_hi!CQ22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CR22,IF($O$1=\"Low\",energy_prices_low!CR22,IF($O$1=\"High\",energy_prices_hi!CR22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CS22,IF($O$1=\"Low\",energy_prices_low!CS22,IF($O$1=\"High\",energy_prices_hi!CS22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CT22,IF($O$1=\"Low\",energy_prices_low!CT22,IF($O$1=\"High\",energy_prices_hi!CT22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CU22,IF($O$1=\"Low\",energy_prices_low!CU22,IF($O$1=\"High\",energy_prices_hi!CU22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CV22,IF($O$1=\"Low\",energy_prices_low!CV22,IF($O$1=\"High\",energy_prices_hi!CV22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CW22,IF($O$1=\"Low\",energy_prices_low!CW22,IF($O$1=\"High\",energy_prices_hi!CW22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CX22,IF($O$1=\"Low\",energy_prices_low!CX22,IF($O$1=\"High\",energy_prices_hi!CX22)))","v":7.7310759160131504},{"$f":"IF($O$1=\"Central\",energy_prices!CY22,IF($O$1=\"Low\",energy_prices_low!CY22,IF($O$1=\"High\",energy_prices_hi!CY22)))","v":7.7310759160131504}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M34*1000000*M35)/100","v":0},{"$f":"(changes_in_energy!N34*1000000*N35)/100","v":0},{"$f":"(changes_in_energy!O34*1000000*O35)/100","v":0},{"$f":"(changes_in_energy!P34*1000000*P35)/100","v":0},{"$f":"(changes_in_energy!Q34*1000000*Q35)/100","v":0},{"$f":"(changes_in_energy!R34*1000000*R35)/100","v":0},{"$f":"(changes_in_energy!S34*1000000*S35)/100","v":0},{"$f":"(changes_in_energy!T34*1000000*T35)/100","v":0},{"$f":"(changes_in_energy!U34*1000000*U35)/100","v":0},{"$f":"(changes_in_energy!V34*1000000*V35)/100","v":0},{"$f":"(changes_in_energy!W34*1000000*W35)/100","v":0},{"$f":"(changes_in_energy!X34*1000000*X35)/100","v":0},{"$f":"(changes_in_energy!Y34*1000000*Y35)/100","v":0},{"$f":"(changes_in_energy!Z34*1000000*Z35)/100","v":0},{"$f":"(changes_in_energy!AA34*1000000*AA35)/100","v":0},{"$f":"(changes_in_energy!AB34*1000000*AB35)/100","v":0},{"$f":"(changes_in_energy!AC34*1000000*AC35)/100","v":0},{"$f":"(changes_in_energy!AD34*1000000*AD35)/100","v":0},{"$f":"(changes_in_energy!AE34*1000000*AE35)/100","v":0},{"$f":"(changes_in_energy!AF34*1000000*AF35)/100","v":0},{"$f":"(changes_in_energy!AG34*1000000*AG35)/100","v":0},{"$f":"(changes_in_energy!AH34*1000000*AH35)/100","v":0},{"$f":"(changes_in_energy!AI34*1000000*AI35)/100","v":0},{"$f":"(changes_in_energy!AJ34*1000000*AJ35)/100","v":0},{"$f":"(changes_in_energy!AK34*1000000*AK35)/100","v":0},{"$f":"(changes_in_energy!AL34*1000000*AL35)/100","v":0},{"$f":"(changes_in_energy!AM34*1000000*AM35)/100","v":0},{"$f":"(changes_in_energy!AN34*1000000*AN35)/100","v":0},{"$f":"(changes_in_energy!AO34*1000000*AO35)/100","v":0},{"$f":"(changes_in_energy!AP34*1000000*AP35)/100","v":0},{"$f":"(changes_in_energy!AQ34*1000000*AQ35)/100","v":0},{"$f":"(changes_in_energy!AR34*1000000*AR35)/100","v":0},{"$f":"(changes_in_energy!AS34*1000000*AS35)/100","v":0},{"$f":"(changes_in_energy!AT34*1000000*AT35)/100","v":0},{"$f":"(changes_in_energy!AU34*1000000*AU35)/100","v":0},{"$f":"(changes_in_energy!AV34*1000000*AV35)/100","v":0},{"$f":"(changes_in_energy!AW34*1000000*AW35)/100","v":0},{"$f":"(changes_in_energy!AX34*1000000*AX35)/100","v":0},{"$f":"(changes_in_energy!AY34*1000000*AY35)/100","v":0},{"$f":"(changes_in_energy!AZ34*1000000*AZ35)/100","v":0},{"$f":"(changes_in_energy!BA34*1000000*BA35)/100","v":0},{"$f":"(changes_in_energy!BB34*1000000*BB35)/100","v":0},{"$f":"(changes_in_energy!BC34*1000000*BC35)/100","v":0},{"$f":"(changes_in_energy!BD34*1000000*BD35)/100","v":0},{"$f":"(changes_in_energy!BE34*1000000*BE35)/100","v":0},{"$f":"(changes_in_energy!BF34*1000000*BF35)/100","v":0},{"$f":"(changes_in_energy!BG34*1000000*BG35)/100","v":0},{"$f":"(changes_in_energy!BH34*1000000*BH35)/100","v":0},{"$f":"(changes_in_energy!BI34*1000000*BI35)/100","v":0},{"$f":"(changes_in_energy!BJ34*1000000*BJ35)/100","v":0},{"$f":"(changes_in_energy!BK34*1000000*BK35)/100","v":0},{"$f":"(changes_in_energy!BL34*1000000*BL35)/100","v":0},{"$f":"(changes_in_energy!BM34*1000000*BM35)/100","v":0},{"$f":"(changes_in_energy!BN34*1000000*BN35)/100","v":0},{"$f":"(changes_in_energy!BO34*1000000*BO35)/100","v":0},{"$f":"(changes_in_energy!BP34*1000000*BP35)/100","v":0},{"$f":"(changes_in_energy!BQ34*1000000*BQ35)/100","v":0},{"$f":"(changes_in_energy!BR34*1000000*BR35)/100","v":0},{"$f":"(changes_in_energy!BS34*1000000*BS35)/100","v":0},{"$f":"(changes_in_energy!BT34*1000000*BT35)/100","v":0},{"$f":"(changes_in_energy!BU34*1000000*BU35)/100","v":0},{"$f":"(changes_in_energy!BV34*1000000*BV35)/100","v":0},{"$f":"(changes_in_energy!BW34*1000000*BW35)/100","v":0},{"$f":"(changes_in_energy!BX34*1000000*BX35)/100","v":0},{"$f":"(changes_in_energy!BY34*1000000*BY35)/100","v":0},{"$f":"(changes_in_energy!BZ34*1000000*BZ35)/100","v":0},{"$f":"(changes_in_energy!CA34*1000000*CA35)/100","v":0},{"$f":"(changes_in_energy!CB34*1000000*CB35)/100","v":0},{"$f":"(changes_in_energy!CC34*1000000*CC35)/100","v":0},{"$f":"(changes_in_energy!CD34*1000000*CD35)/100","v":0},{"$f":"(changes_in_energy!CE34*1000000*CE35)/100","v":0},{"$f":"(changes_in_energy!CF34*1000000*CF35)/100","v":0},{"$f":"(changes_in_energy!CG34*1000000*CG35)/100","v":0},{"$f":"(changes_in_energy!CH34*1000000*CH35)/100","v":0},{"$f":"(changes_in_energy!CI34*1000000*CI35)/100","v":0},{"$f":"(changes_in_energy!CJ34*1000000*CJ35)/100","v":0},{"$f":"(changes_in_energy!CK34*1000000*CK35)/100","v":0},{"$f":"(changes_in_energy!CL34*1000000*CL35)/100","v":0},{"$f":"(changes_in_energy!CM34*1000000*CM35)/100","v":0},{"$f":"(changes_in_energy!CN34*1000000*CN35)/100","v":0},{"$f":"(changes_in_energy!CO34*1000000*CO35)/100","v":0},{"$f":"(changes_in_energy!CP34*1000000*CP35)/100","v":0},{"$f":"(changes_in_energy!CQ34*1000000*CQ35)/100","v":0},{"$f":"(changes_in_energy!CR34*1000000*CR35)/100","v":0},{"$f":"(changes_in_energy!CS34*1000000*CS35)/100","v":0},{"$f":"(changes_in_energy!CT34*1000000*CT35)/100","v":0},{"$f":"(changes_in_energy!CU34*1000000*CU35)/100","v":0},{"$f":"(changes_in_energy!CV34*1000000*CV35)/100","v":0},{"$f":"(changes_in_energy!CW34*1000000*CW35)/100","v":0},{"$f":"(changes_in_energy!CX34*1000000*CX35)/100","v":0},{"$f":"(changes_in_energy!CY34*1000000*CY35)/100","v":0}]
[]
["Price - Variable element: commercial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M23,IF($O$1=\"Low\",energy_prices_low!M23,IF($O$1=\"High\",energy_prices_hi!M23)))","v":1.0521059126151557},{"$f":"IF($O$1=\"Central\",energy_prices!N23,IF($O$1=\"Low\",energy_prices_low!N23,IF($O$1=\"High\",energy_prices_hi!N23)))","v":1.1886889648683305},{"$f":"IF($O$1=\"Central\",energy_prices!O23,IF($O$1=\"Low\",energy_prices_low!O23,IF($O$1=\"High\",energy_prices_hi!O23)))","v":1.1175039715864361},{"$f":"IF($O$1=\"Central\",energy_prices!P23,IF($O$1=\"Low\",energy_prices_low!P23,IF($O$1=\"High\",energy_prices_hi!P23)))","v":1.1647776548459881},{"$f":"IF($O$1=\"Central\",energy_prices!Q23,IF($O$1=\"Low\",energy_prices_low!Q23,IF($O$1=\"High\",energy_prices_hi!Q23)))","v":1.1381426992385377},{"$f":"IF($O$1=\"Central\",energy_prices!R23,IF($O$1=\"Low\",energy_prices_low!R23,IF($O$1=\"High\",energy_prices_hi!R23)))","v":0.92598220510991969},{"$f":"IF($O$1=\"Central\",energy_prices!S23,IF($O$1=\"Low\",energy_prices_low!S23,IF($O$1=\"High\",energy_prices_hi!S23)))","v":0.80377243517480768},{"$f":"IF($O$1=\"Central\",energy_prices!T23,IF($O$1=\"Low\",energy_prices_low!T23,IF($O$1=\"High\",energy_prices_hi!T23)))","v":0.95187030791125271},{"$f":"IF($O$1=\"Central\",energy_prices!U23,IF($O$1=\"Low\",energy_prices_low!U23,IF($O$1=\"High\",energy_prices_hi!U23)))","v":1.2640102552997083},{"$f":"IF($O$1=\"Central\",energy_prices!V23,IF($O$1=\"Low\",energy_prices_low!V23,IF($O$1=\"High\",energy_prices_hi!V23)))","v":1.0849078959453873},{"$f":"IF($O$1=\"Central\",energy_prices!W23,IF($O$1=\"Low\",energy_prices_low!W23,IF($O$1=\"High\",energy_prices_hi!W23)))","v":0.66059440646879442},{"$f":"IF($O$1=\"Central\",energy_prices!X23,IF($O$1=\"Low\",energy_prices_low!X23,IF($O$1=\"High\",energy_prices_hi!X23)))","v":0.72994638385156752},{"$f":"IF($O$1=\"Central\",energy_prices!Y23,IF($O$1=\"Low\",energy_prices_low!Y23,IF($O$1=\"High\",energy_prices_hi!Y23)))","v":2.0448228314255981},{"$f":"IF($O$1=\"Central\",energy_prices!Z23,IF($O$1=\"Low\",energy_prices_low!Z23,IF($O$1=\"High\",energy_prices_hi!Z23)))","v":3.3841171147267817},{"$f":"IF($O$1=\"Central\",energy_prices!AA23,IF($O$1=\"Low\",energy_prices_low!AA23,IF($O$1=\"High\",energy_prices_hi!AA23)))","v":2.7146212255067836},{"$f":"IF($O$1=\"Central\",energy_prices!AB23,IF($O$1=\"Low\",energy_prices_low!AB23,IF($O$1=\"High\",energy_prices_hi!AB23)))","v":2.6206778459770366},{"$f":"IF($O$1=\"Central\",energy_prices!AC23,IF($O$1=\"Low\",energy_prices_low!AC23,IF($O$1=\"High\",energy_prices_hi!AC23)))","v":2.5378242710497743},{"$f":"IF($O$1=\"Central\",energy_prices!AD23,IF($O$1=\"Low\",energy_prices_low!AD23,IF($O$1=\"High\",energy_prices_hi!AD23)))","v":2.6489009098108935},{"$f":"IF($O$1=\"Central\",energy_prices!AE23,IF($O$1=\"Low\",energy_prices_low!AE23,IF($O$1=\"High\",energy_prices_hi!AE23)))","v":2.5961973032308743},{"$f":"IF($O$1=\"Central\",energy_prices!AF23,IF($O$1=\"Low\",energy_prices_low!AF23,IF($O$1=\"High\",energy_prices_hi!AF23)))","v":2.544242398583473},{"$f":"IF($O$1=\"Central\",energy_prices!AG23,IF($O$1=\"Low\",energy_prices_low!AG23,IF($O$1=\"High\",energy_prices_hi!AG23)))","v":2.4867074726045},{"$f":"IF($O$1=\"Central\",energy_prices!AH23,IF($O$1=\"Low\",energy_prices_low!AH23,IF($O$1=\"High\",energy_prices_hi!AH23)))","v":2.4406795318213215},{"$f":"IF($O$1=\"Central\",energy_prices!AI23,IF($O$1=\"Low\",energy_prices_low!AI23,IF($O$1=\"High\",energy_prices_hi!AI23)))","v":2.383144605842348},{"$f":"IF($O$1=\"Central\",energy_prices!AJ23,IF($O$1=\"Low\",energy_prices_low!AJ23,IF($O$1=\"High\",energy_prices_hi!AJ23)))","v":2.3371166650591695},{"$f":"IF($O$1=\"Central\",energy_prices!AK23,IF($O$1=\"Low\",energy_prices_low!AK23,IF($O$1=\"High\",energy_prices_hi!AK23)))","v":2.2795817390801965},{"$f":"IF($O$1=\"Central\",energy_prices!AL23,IF($O$1=\"Low\",energy_prices_low!AL23,IF($O$1=\"High\",energy_prices_hi!AL23)))","v":2.2220468131012239},{"$f":"IF($O$1=\"Central\",energy_prices!AM23,IF($O$1=\"Low\",energy_prices_low!AM23,IF($O$1=\"High\",energy_prices_hi!AM23)))","v":2.1760188723180449},{"$f":"IF($O$1=\"Central\",energy_prices!AN23,IF($O$1=\"Low\",energy_prices_low!AN23,IF($O$1=\"High\",energy_prices_hi!AN23)))","v":2.1184839463390723},{"$f":"IF($O$1=\"Central\",energy_prices!AO23,IF($O$1=\"Low\",energy_prices_low!AO23,IF($O$1=\"High\",energy_prices_hi!AO23)))","v":2.0724560055558938},{"$f":"IF($O$1=\"Central\",energy_prices!AP23,IF($O$1=\"Low\",energy_prices_low!AP23,IF($O$1=\"High\",energy_prices_hi!AP23)))","v":2.0149210795769203},{"$f":"IF($O$1=\"Central\",energy_prices!AQ23,IF($O$1=\"Low\",energy_prices_low!AQ23,IF($O$1=\"High\",energy_prices_hi!AQ23)))","v":1.9688931387937418},{"$f":"IF($O$1=\"Central\",energy_prices!AR23,IF($O$1=\"Low\",energy_prices_low!AR23,IF($O$1=\"High\",energy_prices_hi!AR23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AS23,IF($O$1=\"Low\",energy_prices_low!AS23,IF($O$1=\"High\",energy_prices_hi!AS23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AT23,IF($O$1=\"Low\",energy_prices_low!AT23,IF($O$1=\"High\",energy_prices_hi!AT23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AU23,IF($O$1=\"Low\",energy_prices_low!AU23,IF($O$1=\"High\",energy_prices_hi!AU23)))","v":1.9113582128147693},{"$f":"IF($O$1=\"Central\",energy_prices!AV23,IF($O$1=\"Low\",energy_prices_low!AV23,IF($O$1=\"High\",energy_prices_hi!AV23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AW23,IF($O$1=\"Low\",energy_prices_low!AW23,IF($O$1=\"High\",energy_prices_hi!AW23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AX23,IF($O$1=\"Low\",energy_prices_low!AX23,IF($O$1=\"High\",energy_prices_hi!AX23)))","v":1.9113582128147693},{"$f":"IF($O$1=\"Central\",energy_prices!AY23,IF($O$1=\"Low\",energy_prices_low!AY23,IF($O$1=\"High\",energy_prices_hi!AY23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!AZ23,IF($O$1=\"Low\",energy_prices_low!AZ23,IF($O$1=\"High\",energy_prices_hi!AZ23)))","v":1.9113582128147695},{"$f":"IF($O$1=\"Central\",energy_prices!BA23,IF($O$1=\"Low\",energy_prices_low!BA23,IF($O$1=\"High\",energy_prices_hi!BA23)))","v":1.911358212814769},{"$f":"IF($O$1=\"Central\",energy_prices!BB23,IF($O$1=\"Low\",energy_prices_low!BB23,IF($O$1=\"High\",energy_prices_hi!BB23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BC23,IF($O$1=\"Low\",energy_prices_low!BC23,IF($O$1=\"High\",energy_prices_hi!BC23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BD23,IF($O$1=\"Low\",energy_prices_low!BD23,IF($O$1=\"High\",energy_prices_hi!BD23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BE23,IF($O$1=\"Low\",energy_prices_low!BE23,IF($O$1=\"High\",energy_prices_hi!BE23)))","v":1.9113582128147693},{"$f":"IF($O$1=\"Central\",energy_prices!BF23,IF($O$1=\"Low\",energy_prices_low!BF23,IF($O$1=\"High\",energy_prices_hi!BF23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BG23,IF($O$1=\"Low\",energy_prices_low!BG23,IF($O$1=\"High\",energy_prices_hi!BG23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BH23,IF($O$1=\"Low\",energy_prices_low!BH23,IF($O$1=\"High\",energy_prices_hi!BH23)))","v":1.9113582128147681},{"$f":"IF($O$1=\"Central\",energy_prices!BI23,IF($O$1=\"Low\",energy_prices_low!BI23,IF($O$1=\"High\",energy_prices_hi!BI23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BJ23,IF($O$1=\"Low\",energy_prices_low!BJ23,IF($O$1=\"High\",energy_prices_hi!BJ23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BK23,IF($O$1=\"Low\",energy_prices_low!BK23,IF($O$1=\"High\",energy_prices_hi!BK23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!BL23,IF($O$1=\"Low\",energy_prices_low!BL23,IF($O$1=\"High\",energy_prices_hi!BL23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BM23,IF($O$1=\"Low\",energy_prices_low!BM23,IF($O$1=\"High\",energy_prices_hi!BM23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BN23,IF($O$1=\"Low\",energy_prices_low!BN23,IF($O$1=\"High\",energy_prices_hi!BN23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!BO23,IF($O$1=\"Low\",energy_prices_low!BO23,IF($O$1=\"High\",energy_prices_hi!BO23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BP23,IF($O$1=\"Low\",energy_prices_low!BP23,IF($O$1=\"High\",energy_prices_hi!BP23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BQ23,IF($O$1=\"Low\",energy_prices_low!BQ23,IF($O$1=\"High\",energy_prices_hi!BQ23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BR23,IF($O$1=\"Low\",energy_prices_low!BR23,IF($O$1=\"High\",energy_prices_hi!BR23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BS23,IF($O$1=\"Low\",energy_prices_low!BS23,IF($O$1=\"High\",energy_prices_hi!BS23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BT23,IF($O$1=\"Low\",energy_prices_low!BT23,IF($O$1=\"High\",energy_prices_hi!BT23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BU23,IF($O$1=\"Low\",energy_prices_low!BU23,IF($O$1=\"High\",energy_prices_hi!BU23)))","v":1.911358212814769},{"$f":"IF($O$1=\"Central\",energy_prices!BV23,IF($O$1=\"Low\",energy_prices_low!BV23,IF($O$1=\"High\",energy_prices_hi!BV23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BW23,IF($O$1=\"Low\",energy_prices_low!BW23,IF($O$1=\"High\",energy_prices_hi!BW23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!BX23,IF($O$1=\"Low\",energy_prices_low!BX23,IF($O$1=\"High\",energy_prices_hi!BX23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BY23,IF($O$1=\"Low\",energy_prices_low!BY23,IF($O$1=\"High\",energy_prices_hi!BY23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!BZ23,IF($O$1=\"Low\",energy_prices_low!BZ23,IF($O$1=\"High\",energy_prices_hi!BZ23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CA23,IF($O$1=\"Low\",energy_prices_low!CA23,IF($O$1=\"High\",energy_prices_hi!CA23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CB23,IF($O$1=\"Low\",energy_prices_low!CB23,IF($O$1=\"High\",energy_prices_hi!CB23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CC23,IF($O$1=\"Low\",energy_prices_low!CC23,IF($O$1=\"High\",energy_prices_hi!CC23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CD23,IF($O$1=\"Low\",energy_prices_low!CD23,IF($O$1=\"High\",energy_prices_hi!CD23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CE23,IF($O$1=\"Low\",energy_prices_low!CE23,IF($O$1=\"High\",energy_prices_hi!CE23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CF23,IF($O$1=\"Low\",energy_prices_low!CF23,IF($O$1=\"High\",energy_prices_hi!CF23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CG23,IF($O$1=\"Low\",energy_prices_low!CG23,IF($O$1=\"High\",energy_prices_hi!CG23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CH23,IF($O$1=\"Low\",energy_prices_low!CH23,IF($O$1=\"High\",energy_prices_hi!CH23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!CI23,IF($O$1=\"Low\",energy_prices_low!CI23,IF($O$1=\"High\",energy_prices_hi!CI23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!CJ23,IF($O$1=\"Low\",energy_prices_low!CJ23,IF($O$1=\"High\",energy_prices_hi!CJ23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CK23,IF($O$1=\"Low\",energy_prices_low!CK23,IF($O$1=\"High\",energy_prices_hi!CK23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CL23,IF($O$1=\"Low\",energy_prices_low!CL23,IF($O$1=\"High\",energy_prices_hi!CL23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CM23,IF($O$1=\"Low\",energy_prices_low!CM23,IF($O$1=\"High\",energy_prices_hi!CM23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CN23,IF($O$1=\"Low\",energy_prices_low!CN23,IF($O$1=\"High\",energy_prices_hi!CN23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CO23,IF($O$1=\"Low\",energy_prices_low!CO23,IF($O$1=\"High\",energy_prices_hi!CO23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CP23,IF($O$1=\"Low\",energy_prices_low!CP23,IF($O$1=\"High\",energy_prices_hi!CP23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CQ23,IF($O$1=\"Low\",energy_prices_low!CQ23,IF($O$1=\"High\",energy_prices_hi!CQ23)))","v":1.911358212814769},{"$f":"IF($O$1=\"Central\",energy_prices!CR23,IF($O$1=\"Low\",energy_prices_low!CR23,IF($O$1=\"High\",energy_prices_hi!CR23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!CS23,IF($O$1=\"Low\",energy_prices_low!CS23,IF($O$1=\"High\",energy_prices_hi!CS23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CT23,IF($O$1=\"Low\",energy_prices_low!CT23,IF($O$1=\"High\",energy_prices_hi!CT23)))","v":1.911358212814769},{"$f":"IF($O$1=\"Central\",energy_prices!CU23,IF($O$1=\"Low\",energy_prices_low!CU23,IF($O$1=\"High\",energy_prices_hi!CU23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CV23,IF($O$1=\"Low\",energy_prices_low!CV23,IF($O$1=\"High\",energy_prices_hi!CV23)))","v":1.9113582128147684},{"$f":"IF($O$1=\"Central\",energy_prices!CW23,IF($O$1=\"Low\",energy_prices_low!CW23,IF($O$1=\"High\",energy_prices_hi!CW23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CX23,IF($O$1=\"Low\",energy_prices_low!CX23,IF($O$1=\"High\",energy_prices_hi!CX23)))","v":1.9113582128147686},{"$f":"IF($O$1=\"Central\",energy_prices!CY23,IF($O$1=\"Low\",energy_prices_low!CY23,IF($O$1=\"High\",energy_prices_hi!CY23)))","v":1.9113582128147684}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M35*1000000*M38)/100","v":0},{"$f":"(changes_in_energy!N35*1000000*N38)/100","v":0},{"$f":"(changes_in_energy!O35*1000000*O38)/100","v":0},{"$f":"(changes_in_energy!P35*1000000*P38)/100","v":0},{"$f":"(changes_in_energy!Q35*1000000*Q38)/100","v":0},{"$f":"(changes_in_energy!R35*1000000*R38)/100","v":0},{"$f":"(changes_in_energy!S35*1000000*S38)/100","v":0},{"$f":"(changes_in_energy!T35*1000000*T38)/100","v":0},{"$f":"(changes_in_energy!U35*1000000*U38)/100","v":0},{"$f":"(changes_in_energy!V35*1000000*V38)/100","v":0},{"$f":"(changes_in_energy!W35*1000000*W38)/100","v":0},{"$f":"(changes_in_energy!X35*1000000*X38)/100","v":0},{"$f":"(changes_in_energy!Y35*1000000*Y38)/100","v":0},{"$f":"(changes_in_energy!Z35*1000000*Z38)/100","v":0},{"$f":"(changes_in_energy!AA35*1000000*AA38)/100","v":0},{"$f":"(changes_in_energy!AB35*1000000*AB38)/100","v":0},{"$f":"(changes_in_energy!AC35*1000000*AC38)/100","v":0},{"$f":"(changes_in_energy!AD35*1000000*AD38)/100","v":0},{"$f":"(changes_in_energy!AE35*1000000*AE38)/100","v":0},{"$f":"(changes_in_energy!AF35*1000000*AF38)/100","v":0},{"$f":"(changes_in_energy!AG35*1000000*AG38)/100","v":0},{"$f":"(changes_in_energy!AH35*1000000*AH38)/100","v":0},{"$f":"(changes_in_energy!AI35*1000000*AI38)/100","v":0},{"$f":"(changes_in_energy!AJ35*1000000*AJ38)/100","v":0},{"$f":"(changes_in_energy!AK35*1000000*AK38)/100","v":0},{"$f":"(changes_in_energy!AL35*1000000*AL38)/100","v":0},{"$f":"(changes_in_energy!AM35*1000000*AM38)/100","v":0},{"$f":"(changes_in_energy!AN35*1000000*AN38)/100","v":0},{"$f":"(changes_in_energy!AO35*1000000*AO38)/100","v":0},{"$f":"(changes_in_energy!AP35*1000000*AP38)/100","v":0},{"$f":"(changes_in_energy!AQ35*1000000*AQ38)/100","v":0},{"$f":"(changes_in_energy!AR35*1000000*AR38)/100","v":0},{"$f":"(changes_in_energy!AS35*1000000*AS38)/100","v":0},{"$f":"(changes_in_energy!AT35*1000000*AT38)/100","v":0},{"$f":"(changes_in_energy!AU35*1000000*AU38)/100","v":0},{"$f":"(changes_in_energy!AV35*1000000*AV38)/100","v":0},{"$f":"(changes_in_energy!AW35*1000000*AW38)/100","v":0},{"$f":"(changes_in_energy!AX35*1000000*AX38)/100","v":0},{"$f":"(changes_in_energy!AY35*1000000*AY38)/100","v":0},{"$f":"(changes_in_energy!AZ35*1000000*AZ38)/100","v":0},{"$f":"(changes_in_energy!BA35*1000000*BA38)/100","v":0},{"$f":"(changes_in_energy!BB35*1000000*BB38)/100","v":0},{"$f":"(changes_in_energy!BC35*1000000*BC38)/100","v":0},{"$f":"(changes_in_energy!BD35*1000000*BD38)/100","v":0},{"$f":"(changes_in_energy!BE35*1000000*BE38)/100","v":0},{"$f":"(changes_in_energy!BF35*1000000*BF38)/100","v":0},{"$f":"(changes_in_energy!BG35*1000000*BG38)/100","v":0},{"$f":"(changes_in_energy!BH35*1000000*BH38)/100","v":0},{"$f":"(changes_in_energy!BI35*1000000*BI38)/100","v":0},{"$f":"(changes_in_energy!BJ35*1000000*BJ38)/100","v":0},{"$f":"(changes_in_energy!BK35*1000000*BK38)/100","v":0},{"$f":"(changes_in_energy!BL35*1000000*BL38)/100","v":0},{"$f":"(changes_in_energy!BM35*1000000*BM38)/100","v":0},{"$f":"(changes_in_energy!BN35*1000000*BN38)/100","v":0},{"$f":"(changes_in_energy!BO35*1000000*BO38)/100","v":0},{"$f":"(changes_in_energy!BP35*1000000*BP38)/100","v":0},{"$f":"(changes_in_energy!BQ35*1000000*BQ38)/100","v":0},{"$f":"(changes_in_energy!BR35*1000000*BR38)/100","v":0},{"$f":"(changes_in_energy!BS35*1000000*BS38)/100","v":0},{"$f":"(changes_in_energy!BT35*1000000*BT38)/100","v":0},{"$f":"(changes_in_energy!BU35*1000000*BU38)/100","v":0},{"$f":"(changes_in_energy!BV35*1000000*BV38)/100","v":0},{"$f":"(changes_in_energy!BW35*1000000*BW38)/100","v":0},{"$f":"(changes_in_energy!BX35*1000000*BX38)/100","v":0},{"$f":"(changes_in_energy!BY35*1000000*BY38)/100","v":0},{"$f":"(changes_in_energy!BZ35*1000000*BZ38)/100","v":0},{"$f":"(changes_in_energy!CA35*1000000*CA38)/100","v":0},{"$f":"(changes_in_energy!CB35*1000000*CB38)/100","v":0},{"$f":"(changes_in_energy!CC35*1000000*CC38)/100","v":0},{"$f":"(changes_in_energy!CD35*1000000*CD38)/100","v":0},{"$f":"(changes_in_energy!CE35*1000000*CE38)/100","v":0},{"$f":"(changes_in_energy!CF35*1000000*CF38)/100","v":0},{"$f":"(changes_in_energy!CG35*1000000*CG38)/100","v":0},{"$f":"(changes_in_energy!CH35*1000000*CH38)/100","v":0},{"$f":"(changes_in_energy!CI35*1000000*CI38)/100","v":0},{"$f":"(changes_in_energy!CJ35*1000000*CJ38)/100","v":0},{"$f":"(changes_in_energy!CK35*1000000*CK38)/100","v":0},{"$f":"(changes_in_energy!CL35*1000000*CL38)/100","v":0},{"$f":"(changes_in_energy!CM35*1000000*CM38)/100","v":0},{"$f":"(changes_in_energy!CN35*1000000*CN38)/100","v":0},{"$f":"(changes_in_energy!CO35*1000000*CO38)/100","v":0},{"$f":"(changes_in_energy!CP35*1000000*CP38)/100","v":0},{"$f":"(changes_in_energy!CQ35*1000000*CQ38)/100","v":0},{"$f":"(changes_in_energy!CR35*1000000*CR38)/100","v":0},{"$f":"(changes_in_energy!CS35*1000000*CS38)/100","v":0},{"$f":"(changes_in_energy!CT35*1000000*CT38)/100","v":0},{"$f":"(changes_in_energy!CU35*1000000*CU38)/100","v":0},{"$f":"(changes_in_energy!CV35*1000000*CV38)/100","v":0},{"$f":"(changes_in_energy!CW35*1000000*CW38)/100","v":0},{"$f":"(changes_in_energy!CX35*1000000*CX38)/100","v":0},{"$f":"(changes_in_energy!CY35*1000000*CY38)/100","v":0}]
[]
["Price - Variable element: industrial","p/KWh (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",energy_prices!M24,IF($O$1=\"Low\",energy_prices_low!M24,IF($O$1=\"High\",energy_prices_hi!M24)))","v":0.92532149630875116},{"$f":"IF($O$1=\"Central\",energy_prices!N24,IF($O$1=\"Low\",energy_prices_low!N24,IF($O$1=\"High\",energy_prices_hi!N24)))","v":1.0299346255808188},{"$f":"IF($O$1=\"Central\",energy_prices!O24,IF($O$1=\"Low\",energy_prices_low!O24,IF($O$1=\"High\",energy_prices_hi!O24)))","v":0.97658231359345959},{"$f":"IF($O$1=\"Central\",energy_prices!P24,IF($O$1=\"Low\",energy_prices_low!P24,IF($O$1=\"High\",energy_prices_hi!P24)))","v":1.0710347280041517},{"$f":"IF($O$1=\"Central\",energy_prices!Q24,IF($O$1=\"Low\",energy_prices_low!Q24,IF($O$1=\"High\",energy_prices_hi!Q24)))","v":1.0524766981685705},{"$f":"IF($O$1=\"Central\",energy_prices!R24,IF($O$1=\"Low\",energy_prices_low!R24,IF($O$1=\"High\",energy_prices_hi!R24)))","v":0.89201933231173169},{"$f":"IF($O$1=\"Central\",energy_prices!S24,IF($O$1=\"Low\",energy_prices_low!S24,IF($O$1=\"High\",energy_prices_hi!S24)))","v":0.79782067013368063},{"$f":"IF($O$1=\"Central\",energy_prices!T24,IF($O$1=\"Low\",energy_prices_low!T24,IF($O$1=\"High\",energy_prices_hi!T24)))","v":0.91086937799606105},{"$f":"IF($O$1=\"Central\",energy_prices!U24,IF($O$1=\"Low\",energy_prices_low!U24,IF($O$1=\"High\",energy_prices_hi!U24)))","v":1.1505121576381336},{"$f":"IF($O$1=\"Central\",energy_prices!V24,IF($O$1=\"Low\",energy_prices_low!V24,IF($O$1=\"High\",energy_prices_hi!V24)))","v":1.061676940483514},{"$f":"IF($O$1=\"Central\",energy_prices!W24,IF($O$1=\"Low\",energy_prices_low!W24,IF($O$1=\"High\",energy_prices_hi!W24)))","v":0.76724612085109611},{"$f":"IF($O$1=\"Central\",energy_prices!X24,IF($O$1=\"Low\",energy_prices_low!X24,IF($O$1=\"High\",energy_prices_hi!X24)))","v":0.84845500931223894},{"$f":"IF($O$1=\"Central\",energy_prices!Y24,IF($O$1=\"Low\",energy_prices_low!Y24,IF($O$1=\"High\",energy_prices_hi!Y24)))","v":1.8849575806893111},{"$f":"IF($O$1=\"Central\",energy_prices!Z24,IF($O$1=\"Low\",energy_prices_low!Z24,IF($O$1=\"High\",energy_prices_hi!Z24)))","v":3.3946331481379843},{"$f":"IF($O$1=\"Central\",energy_prices!AA24,IF($O$1=\"Low\",energy_prices_low!AA24,IF($O$1=\"High\",energy_prices_hi!AA24)))","v":2.7251372589179863},{"$f":"IF($O$1=\"Central\",energy_prices!AB24,IF($O$1=\"Low\",energy_prices_low!AB24,IF($O$1=\"High\",energy_prices_hi!AB24)))","v":2.6311938793882406},{"$f":"IF($O$1=\"Central\",energy_prices!AC24,IF($O$1=\"Low\",energy_prices_low!AC24,IF($O$1=\"High\",energy_prices_hi!AC24)))","v":2.5483403044609774},{"$f":"IF($O$1=\"Central\",energy_prices!AD24,IF($O$1=\"Low\",energy_prices_low!AD24,IF($O$1=\"High\",energy_prices_hi!AD24)))","v":2.6594169432220967},{"$f":"IF($O$1=\"Central\",energy_prices!AE24,IF($O$1=\"Low\",energy_prices_low!AE24,IF($O$1=\"High\",energy_prices_hi!AE24)))","v":2.6067133366420774},{"$f":"IF($O$1=\"Central\",energy_prices!AF24,IF($O$1=\"Low\",energy_prices_low!AF24,IF($O$1=\"High\",energy_prices_hi!AF24)))","v":2.5547584319946761},{"$f":"IF($O$1=\"Central\",energy_prices!AG24,IF($O$1=\"Low\",energy_prices_low!AG24,IF($O$1=\"High\",energy_prices_hi!AG24)))","v":2.4972235060157035},{"$f":"IF($O$1=\"Central\",energy_prices!AH24,IF($O$1=\"Low\",energy_prices_low!AH24,IF($O$1=\"High\",energy_prices_hi!AH24)))","v":2.4511955652325241},{"$f":"IF($O$1=\"Central\",energy_prices!AI24,IF($O$1=\"Low\",energy_prices_low!AI24,IF($O$1=\"High\",energy_prices_hi!AI24)))","v":2.3936606392535511},{"$f":"IF($O$1=\"Central\",energy_prices!AJ24,IF($O$1=\"Low\",energy_prices_low!AJ24,IF($O$1=\"High\",energy_prices_hi!AJ24)))","v":2.3476326984703726},{"$f":"IF($O$1=\"Central\",energy_prices!AK24,IF($O$1=\"Low\",energy_prices_low!AK24,IF($O$1=\"High\",energy_prices_hi!AK24)))","v":2.2900977724913996},{"$f":"IF($O$1=\"Central\",energy_prices!AL24,IF($O$1=\"Low\",energy_prices_low!AL24,IF($O$1=\"High\",energy_prices_hi!AL24)))","v":2.232562846512427},{"$f":"IF($O$1=\"Central\",energy_prices!AM24,IF($O$1=\"Low\",energy_prices_low!AM24,IF($O$1=\"High\",energy_prices_hi!AM24)))","v":2.186534905729248},{"$f":"IF($O$1=\"Central\",energy_prices!AN24,IF($O$1=\"Low\",energy_prices_low!AN24,IF($O$1=\"High\",energy_prices_hi!AN24)))","v":2.1289999797502754},{"$f":"IF($O$1=\"Central\",energy_prices!AO24,IF($O$1=\"Low\",energy_prices_low!AO24,IF($O$1=\"High\",energy_prices_hi!AO24)))","v":2.0829720389670969},{"$f":"IF($O$1=\"Central\",energy_prices!AP24,IF($O$1=\"Low\",energy_prices_low!AP24,IF($O$1=\"High\",energy_prices_hi!AP24)))","v":2.0254371129881239},{"$f":"IF($O$1=\"Central\",energy_prices!AQ24,IF($O$1=\"Low\",energy_prices_low!AQ24,IF($O$1=\"High\",energy_prices_hi!AQ24)))","v":1.9794091722049447},{"$f":"IF($O$1=\"Central\",energy_prices!AR24,IF($O$1=\"Low\",energy_prices_low!AR24,IF($O$1=\"High\",energy_prices_hi!AR24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AS24,IF($O$1=\"Low\",energy_prices_low!AS24,IF($O$1=\"High\",energy_prices_hi!AS24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AT24,IF($O$1=\"Low\",energy_prices_low!AT24,IF($O$1=\"High\",energy_prices_hi!AT24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AU24,IF($O$1=\"Low\",energy_prices_low!AU24,IF($O$1=\"High\",energy_prices_hi!AU24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!AV24,IF($O$1=\"Low\",energy_prices_low!AV24,IF($O$1=\"High\",energy_prices_hi!AV24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AW24,IF($O$1=\"Low\",energy_prices_low!AW24,IF($O$1=\"High\",energy_prices_hi!AW24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!AX24,IF($O$1=\"Low\",energy_prices_low!AX24,IF($O$1=\"High\",energy_prices_hi!AX24)))","v":1.9218742462259724},{"$f":"IF($O$1=\"Central\",energy_prices!AY24,IF($O$1=\"Low\",energy_prices_low!AY24,IF($O$1=\"High\",energy_prices_hi!AY24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!AZ24,IF($O$1=\"Low\",energy_prices_low!AZ24,IF($O$1=\"High\",energy_prices_hi!AZ24)))","v":1.9218742462259724},{"$f":"IF($O$1=\"Central\",energy_prices!BA24,IF($O$1=\"Low\",energy_prices_low!BA24,IF($O$1=\"High\",energy_prices_hi!BA24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BB24,IF($O$1=\"Low\",energy_prices_low!BB24,IF($O$1=\"High\",energy_prices_hi!BB24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BC24,IF($O$1=\"Low\",energy_prices_low!BC24,IF($O$1=\"High\",energy_prices_hi!BC24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BD24,IF($O$1=\"Low\",energy_prices_low!BD24,IF($O$1=\"High\",energy_prices_hi!BD24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BE24,IF($O$1=\"Low\",energy_prices_low!BE24,IF($O$1=\"High\",energy_prices_hi!BE24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BF24,IF($O$1=\"Low\",energy_prices_low!BF24,IF($O$1=\"High\",energy_prices_hi!BF24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BG24,IF($O$1=\"Low\",energy_prices_low!BG24,IF($O$1=\"High\",energy_prices_hi!BG24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BH24,IF($O$1=\"Low\",energy_prices_low!BH24,IF($O$1=\"High\",energy_prices_hi!BH24)))","v":1.9218742462259715},{"$f":"IF($O$1=\"Central\",energy_prices!BI24,IF($O$1=\"Low\",energy_prices_low!BI24,IF($O$1=\"High\",energy_prices_hi!BI24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BJ24,IF($O$1=\"Low\",energy_prices_low!BJ24,IF($O$1=\"High\",energy_prices_hi!BJ24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BK24,IF($O$1=\"Low\",energy_prices_low!BK24,IF($O$1=\"High\",energy_prices_hi!BK24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BL24,IF($O$1=\"Low\",energy_prices_low!BL24,IF($O$1=\"High\",energy_prices_hi!BL24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BM24,IF($O$1=\"Low\",energy_prices_low!BM24,IF($O$1=\"High\",energy_prices_hi!BM24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BN24,IF($O$1=\"Low\",energy_prices_low!BN24,IF($O$1=\"High\",energy_prices_hi!BN24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BO24,IF($O$1=\"Low\",energy_prices_low!BO24,IF($O$1=\"High\",energy_prices_hi!BO24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BP24,IF($O$1=\"Low\",energy_prices_low!BP24,IF($O$1=\"High\",energy_prices_hi!BP24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BQ24,IF($O$1=\"Low\",energy_prices_low!BQ24,IF($O$1=\"High\",energy_prices_hi!BQ24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BR24,IF($O$1=\"Low\",energy_prices_low!BR24,IF($O$1=\"High\",energy_prices_hi!BR24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BS24,IF($O$1=\"Low\",energy_prices_low!BS24,IF($O$1=\"High\",energy_prices_hi!BS24)))","v":1.9218742462259715},{"$f":"IF($O$1=\"Central\",energy_prices!BT24,IF($O$1=\"Low\",energy_prices_low!BT24,IF($O$1=\"High\",energy_prices_hi!BT24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BU24,IF($O$1=\"Low\",energy_prices_low!BU24,IF($O$1=\"High\",energy_prices_hi!BU24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BV24,IF($O$1=\"Low\",energy_prices_low!BV24,IF($O$1=\"High\",energy_prices_hi!BV24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!BW24,IF($O$1=\"Low\",energy_prices_low!BW24,IF($O$1=\"High\",energy_prices_hi!BW24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BX24,IF($O$1=\"Low\",energy_prices_low!BX24,IF($O$1=\"High\",energy_prices_hi!BX24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BY24,IF($O$1=\"Low\",energy_prices_low!BY24,IF($O$1=\"High\",energy_prices_hi!BY24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!BZ24,IF($O$1=\"Low\",energy_prices_low!BZ24,IF($O$1=\"High\",energy_prices_hi!BZ24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CA24,IF($O$1=\"Low\",energy_prices_low!CA24,IF($O$1=\"High\",energy_prices_hi!CA24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CB24,IF($O$1=\"Low\",energy_prices_low!CB24,IF($O$1=\"High\",energy_prices_hi!CB24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CC24,IF($O$1=\"Low\",energy_prices_low!CC24,IF($O$1=\"High\",energy_prices_hi!CC24)))","v":1.9218742462259715},{"$f":"IF($O$1=\"Central\",energy_prices!CD24,IF($O$1=\"Low\",energy_prices_low!CD24,IF($O$1=\"High\",energy_prices_hi!CD24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CE24,IF($O$1=\"Low\",energy_prices_low!CE24,IF($O$1=\"High\",energy_prices_hi!CE24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CF24,IF($O$1=\"Low\",energy_prices_low!CF24,IF($O$1=\"High\",energy_prices_hi!CF24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CG24,IF($O$1=\"Low\",energy_prices_low!CG24,IF($O$1=\"High\",energy_prices_hi!CG24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!CH24,IF($O$1=\"Low\",energy_prices_low!CH24,IF($O$1=\"High\",energy_prices_hi!CH24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CI24,IF($O$1=\"Low\",energy_prices_low!CI24,IF($O$1=\"High\",energy_prices_hi!CI24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CJ24,IF($O$1=\"Low\",energy_prices_low!CJ24,IF($O$1=\"High\",energy_prices_hi!CJ24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CK24,IF($O$1=\"Low\",energy_prices_low!CK24,IF($O$1=\"High\",energy_prices_hi!CK24)))","v":1.9218742462259721},{"$f":"IF($O$1=\"Central\",energy_prices!CL24,IF($O$1=\"Low\",energy_prices_low!CL24,IF($O$1=\"High\",energy_prices_hi!CL24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CM24,IF($O$1=\"Low\",energy_prices_low!CM24,IF($O$1=\"High\",energy_prices_hi!CM24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CN24,IF($O$1=\"Low\",energy_prices_low!CN24,IF($O$1=\"High\",energy_prices_hi!CN24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CO24,IF($O$1=\"Low\",energy_prices_low!CO24,IF($O$1=\"High\",energy_prices_hi!CO24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CP24,IF($O$1=\"Low\",energy_prices_low!CP24,IF($O$1=\"High\",energy_prices_hi!CP24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CQ24,IF($O$1=\"Low\",energy_prices_low!CQ24,IF($O$1=\"High\",energy_prices_hi!CQ24)))","v":1.9218742462259715},{"$f":"IF($O$1=\"Central\",energy_prices!CR24,IF($O$1=\"Low\",energy_prices_low!CR24,IF($O$1=\"High\",energy_prices_hi!CR24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CS24,IF($O$1=\"Low\",energy_prices_low!CS24,IF($O$1=\"High\",energy_prices_hi!CS24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CT24,IF($O$1=\"Low\",energy_prices_low!CT24,IF($O$1=\"High\",energy_prices_hi!CT24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CU24,IF($O$1=\"Low\",energy_prices_low!CU24,IF($O$1=\"High\",energy_prices_hi!CU24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CV24,IF($O$1=\"Low\",energy_prices_low!CV24,IF($O$1=\"High\",energy_prices_hi!CV24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CW24,IF($O$1=\"Low\",energy_prices_low!CW24,IF($O$1=\"High\",energy_prices_hi!CW24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CX24,IF($O$1=\"Low\",energy_prices_low!CX24,IF($O$1=\"High\",energy_prices_hi!CX24)))","v":1.9218742462259717},{"$f":"IF($O$1=\"Central\",energy_prices!CY24,IF($O$1=\"Low\",energy_prices_low!CY24,IF($O$1=\"High\",energy_prices_hi!CY24)))","v":1.9218742462259717}]
["Change in energy use (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M36*1000000*M41)/100","v":0},{"$f":"(changes_in_energy!N36*1000000*N41)/100","v":0},{"$f":"(changes_in_energy!O36*1000000*O41)/100","v":0},{"$f":"(changes_in_energy!P36*1000000*P41)/100","v":0},{"$f":"(changes_in_energy!Q36*1000000*Q41)/100","v":0},{"$f":"(changes_in_energy!R36*1000000*R41)/100","v":0},{"$f":"(changes_in_energy!S36*1000000*S41)/100","v":0},{"$f":"(changes_in_energy!T36*1000000*T41)/100","v":0},{"$f":"(changes_in_energy!U36*1000000*U41)/100","v":0},{"$f":"(changes_in_energy!V36*1000000*V41)/100","v":0},{"$f":"(changes_in_energy!W36*1000000*W41)/100","v":0},{"$f":"(changes_in_energy!X36*1000000*X41)/100","v":0},{"$f":"(changes_in_energy!Y36*1000000*Y41)/100","v":0},{"$f":"(changes_in_energy!Z36*1000000*Z41)/100","v":0},{"$f":"(changes_in_energy!AA36*1000000*AA41)/100","v":0},{"$f":"(changes_in_energy!AB36*1000000*AB41)/100","v":0},{"$f":"(changes_in_energy!AC36*1000000*AC41)/100","v":0},{"$f":"(changes_in_energy!AD36*1000000*AD41)/100","v":0},{"$f":"(changes_in_energy!AE36*1000000*AE41)/100","v":0},{"$f":"(changes_in_energy!AF36*1000000*AF41)/100","v":0},{"$f":"(changes_in_energy!AG36*1000000*AG41)/100","v":0},{"$f":"(changes_in_energy!AH36*1000000*AH41)/100","v":0},{"$f":"(changes_in_energy!AI36*1000000*AI41)/100","v":0},{"$f":"(changes_in_energy!AJ36*1000000*AJ41)/100","v":0},{"$f":"(changes_in_energy!AK36*1000000*AK41)/100","v":0},{"$f":"(changes_in_energy!AL36*1000000*AL41)/100","v":0},{"$f":"(changes_in_energy!AM36*1000000*AM41)/100","v":0},{"$f":"(changes_in_energy!AN36*1000000*AN41)/100","v":0},{"$f":"(changes_in_energy!AO36*1000000*AO41)/100","v":0},{"$f":"(changes_in_energy!AP36*1000000*AP41)/100","v":0},{"$f":"(changes_in_energy!AQ36*1000000*AQ41)/100","v":0},{"$f":"(changes_in_energy!AR36*1000000*AR41)/100","v":0},{"$f":"(changes_in_energy!AS36*1000000*AS41)/100","v":0},{"$f":"(changes_in_energy!AT36*1000000*AT41)/100","v":0},{"$f":"(changes_in_energy!AU36*1000000*AU41)/100","v":0},{"$f":"(changes_in_energy!AV36*1000000*AV41)/100","v":0},{"$f":"(changes_in_energy!AW36*1000000*AW41)/100","v":0},{"$f":"(changes_in_energy!AX36*1000000*AX41)/100","v":0},{"$f":"(changes_in_energy!AY36*1000000*AY41)/100","v":0},{"$f":"(changes_in_energy!AZ36*1000000*AZ41)/100","v":0},{"$f":"(changes_in_energy!BA36*1000000*BA41)/100","v":0},{"$f":"(changes_in_energy!BB36*1000000*BB41)/100","v":0},{"$f":"(changes_in_energy!BC36*1000000*BC41)/100","v":0},{"$f":"(changes_in_energy!BD36*1000000*BD41)/100","v":0},{"$f":"(changes_in_energy!BE36*1000000*BE41)/100","v":0},{"$f":"(changes_in_energy!BF36*1000000*BF41)/100","v":0},{"$f":"(changes_in_energy!BG36*1000000*BG41)/100","v":0},{"$f":"(changes_in_energy!BH36*1000000*BH41)/100","v":0},{"$f":"(changes_in_energy!BI36*1000000*BI41)/100","v":0},{"$f":"(changes_in_energy!BJ36*1000000*BJ41)/100","v":0},{"$f":"(changes_in_energy!BK36*1000000*BK41)/100","v":0},{"$f":"(changes_in_energy!BL36*1000000*BL41)/100","v":0},{"$f":"(changes_in_energy!BM36*1000000*BM41)/100","v":0},{"$f":"(changes_in_energy!BN36*1000000*BN41)/100","v":0},{"$f":"(changes_in_energy!BO36*1000000*BO41)/100","v":0},{"$f":"(changes_in_energy!BP36*1000000*BP41)/100","v":0},{"$f":"(changes_in_energy!BQ36*1000000*BQ41)/100","v":0},{"$f":"(changes_in_energy!BR36*1000000*BR41)/100","v":0},{"$f":"(changes_in_energy!BS36*1000000*BS41)/100","v":0},{"$f":"(changes_in_energy!BT36*1000000*BT41)/100","v":0},{"$f":"(changes_in_energy!BU36*1000000*BU41)/100","v":0},{"$f":"(changes_in_energy!BV36*1000000*BV41)/100","v":0},{"$f":"(changes_in_energy!BW36*1000000*BW41)/100","v":0},{"$f":"(changes_in_energy!BX36*1000000*BX41)/100","v":0},{"$f":"(changes_in_energy!BY36*1000000*BY41)/100","v":0},{"$f":"(changes_in_energy!BZ36*1000000*BZ41)/100","v":0},{"$f":"(changes_in_energy!CA36*1000000*CA41)/100","v":0},{"$f":"(changes_in_energy!CB36*1000000*CB41)/100","v":0},{"$f":"(changes_in_energy!CC36*1000000*CC41)/100","v":0},{"$f":"(changes_in_energy!CD36*1000000*CD41)/100","v":0},{"$f":"(changes_in_energy!CE36*1000000*CE41)/100","v":0},{"$f":"(changes_in_energy!CF36*1000000*CF41)/100","v":0},{"$f":"(changes_in_energy!CG36*1000000*CG41)/100","v":0},{"$f":"(changes_in_energy!CH36*1000000*CH41)/100","v":0},{"$f":"(changes_in_energy!CI36*1000000*CI41)/100","v":0},{"$f":"(changes_in_energy!CJ36*1000000*CJ41)/100","v":0},{"$f":"(changes_in_energy!CK36*1000000*CK41)/100","v":0},{"$f":"(changes_in_energy!CL36*1000000*CL41)/100","v":0},{"$f":"(changes_in_energy!CM36*1000000*CM41)/100","v":0},{"$f":"(changes_in_energy!CN36*1000000*CN41)/100","v":0},{"$f":"(changes_in_energy!CO36*1000000*CO41)/100","v":0},{"$f":"(changes_in_energy!CP36*1000000*CP41)/100","v":0},{"$f":"(changes_in_energy!CQ36*1000000*CQ41)/100","v":0},{"$f":"(changes_in_energy!CR36*1000000*CR41)/100","v":0},{"$f":"(changes_in_energy!CS36*1000000*CS41)/100","v":0},{"$f":"(changes_in_energy!CT36*1000000*CT41)/100","v":0},{"$f":"(changes_in_energy!CU36*1000000*CU41)/100","v":0},{"$f":"(changes_in_energy!CV36*1000000*CV41)/100","v":0},{"$f":"(changes_in_energy!CW36*1000000*CW41)/100","v":0},{"$f":"(changes_in_energy!CX36*1000000*CX41)/100","v":0},{"$f":"(changes_in_energy!CY36*1000000*CY41)/100","v":0}]
[]
["TOTAL (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M36+M39+M42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL36+BL39+BL42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL (discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M44*discount_factors!L7","v":0},{"$f":"N44*discount_factors!M7","v":0},{"$f":"O44*discount_factors!N7","v":0},{"$f":"P44*discount_factors!O7","v":0},{"$f":"Q44*discount_factors!P7","v":0},{"$f":"R44*discount_factors!Q7","v":0},{"$f":"S44*discount_factors!R7","v":0},{"$f":"T44*discount_factors!S7","v":0},{"$f":"U44*discount_factors!T7","v":0},{"$f":"V44*discount_factors!U7","v":0},{"$f":"W44*discount_factors!V7","v":0},{"$f":"X44*discount_factors!W7","v":0},{"$f":"Y44*discount_factors!X7","v":0},{"$f":"Z44*discount_factors!Y7","v":0},{"$f":"AA44*discount_factors!Z7","v":0},{"$f":"AB44*discount_factors!AA7","v":0},{"$f":"AC44*discount_factors!AB7","v":0},{"$f":"AD44*discount_factors!AC7","v":0},{"$f":"AE44*discount_factors!AD7","v":0},{"$f":"AF44*discount_factors!AE7","v":0},{"$f":"AG44*discount_factors!AF7","v":0},{"$f":"AH44*discount_factors!AG7","v":0},{"$f":"AI44*discount_factors!AH7","v":0},{"$f":"AJ44*discount_factors!AI7","v":0},{"$f":"AK44*discount_factors!AJ7","v":0},{"$f":"AL44*discount_factors!AK7","v":0},{"$f":"AM44*discount_factors!AL7","v":0},{"$f":"AN44*discount_factors!AM7","v":0},{"$f":"AO44*discount_factors!AN7","v":0},{"$f":"AP44*discount_factors!AO7","v":0},{"$f":"AQ44*discount_factors!AP7","v":0},{"$f":"AR44*discount_factors!AQ7","v":0},{"$f":"AS44*discount_factors!AR7","v":0},{"$f":"AT44*discount_factors!AS7","v":0},{"$f":"AU44*discount_factors!AT7","v":0},{"$f":"AV44*discount_factors!AU7","v":0},{"$f":"AW44*discount_factors!AV7","v":0},{"$f":"AX44*discount_factors!AW7","v":0},{"$f":"AY44*discount_factors!AX7","v":0},{"$f":"AZ44*discount_factors!AY7","v":0},{"$f":"BA44*discount_factors!AZ7","v":0},{"$f":"BB44*discount_factors!BA7","v":0},{"$f":"BC44*discount_factors!BB7","v":0},{"$f":"BD44*discount_factors!BC7","v":0},{"$f":"BE44*discount_factors!BD7","v":0},{"$f":"BF44*discount_factors!BE7","v":0},{"$f":"BG44*discount_factors!BF7","v":0},{"$f":"BH44*discount_factors!BG7","v":0},{"$f":"BI44*discount_factors!BH7","v":0},{"$f":"BJ44*discount_factors!BI7","v":0},{"$f":"BK44*discount_factors!BJ7","v":0},{"$f":"BL44*discount_factors!BK7","v":0},{"$f":"BM44*discount_factors!BL7","v":0},{"$f":"BN44*discount_factors!BM7","v":0},{"$f":"BO44*discount_factors!BN7","v":0},{"$f":"BP44*discount_factors!BO7","v":0},{"$f":"BQ44*discount_factors!BP7","v":0},{"$f":"BR44*discount_factors!BQ7","v":0},{"$f":"BS44*discount_factors!BR7","v":0},{"$f":"BT44*discount_factors!BS7","v":0},{"$f":"BU44*discount_factors!BT7","v":0},{"$f":"BV44*discount_factors!BU7","v":0},{"$f":"BW44*discount_factors!BV7","v":0},{"$f":"BX44*discount_factors!BW7","v":0},{"$f":"BY44*discount_factors!BX7","v":0},{"$f":"BZ44*discount_factors!BY7","v":0},{"$f":"CA44*discount_factors!BZ7","v":0},{"$f":"CB44*discount_factors!CA7","v":0},{"$f":"CC44*discount_factors!CB7","v":0},{"$f":"CD44*discount_factors!CC7","v":0},{"$f":"CE44*discount_factors!CD7","v":0},{"$f":"CF44*discount_factors!CE7","v":0},{"$f":"CG44*discount_factors!CF7","v":0},{"$f":"CH44*discount_factors!CG7","v":0},{"$f":"CI44*discount_factors!CH7","v":0},{"$f":"CJ44*discount_factors!CI7","v":0},{"$f":"CK44*discount_factors!CJ7","v":0},{"$f":"CL44*discount_factors!CK7","v":0},{"$f":"CM44*discount_factors!CL7","v":0},{"$f":"CN44*discount_factors!CM7","v":0},{"$f":"CO44*discount_factors!CN7","v":0},{"$f":"CP44*discount_factors!CO7","v":0},{"$f":"CQ44*discount_factors!CP7","v":0},{"$f":"CR44*discount_factors!CQ7","v":0},{"$f":"CS44*discount_factors!CR7","v":0},{"$f":"CT44*discount_factors!CS7","v":0},{"$f":"CU44*discount_factors!CT7","v":0},{"$f":"CV44*discount_factors!CU7","v":0},{"$f":"CW44*discount_factors!CV7","v":0},{"$f":"CX44*discount_factors!CW7","v":0},{"$f":"CY44*discount_factors!CX7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(C45:CY45)","v":0}]
[]
["SUMMARY - TRADED SECTOR"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Total energy use change (not discounted)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M6+M9+M12+M21+M24+M27+M36+M39+M42)","v":0},{"$f":"SUM(N6+N9+N12+N21+N24+N27+N36+N39+N42)","v":0},{"$f":"SUM(O6+O9+O12+O21+O24+O27+O36+O39+O42)","v":0},{"$f":"SUM(P6+P9+P12+P21+P24+P27+P36+P39+P42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB6+CB9+CB12+CB21+CB24+CB27+CB36+CB39+CB42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total energy use change (NPV)","£ (2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M52*discount_factors!L7","v":0},{"$f":"N52*discount_factors!M7","v":0},{"$f":"O52*discount_factors!N7","v":0},{"$f":"P52*discount_factors!O7","v":0},{"$f":"Q52*discount_factors!P7","v":0},{"$f":"R52*discount_factors!Q7","v":0},{"$f":"S52*discount_factors!R7","v":0},{"$f":"T52*discount_factors!S7","v":0},{"$f":"U52*discount_factors!T7","v":0},{"$f":"V52*discount_factors!U7","v":0},{"$f":"W52*discount_factors!V7","v":0},{"$f":"X52*discount_factors!W7","v":0},{"$f":"Y52*discount_factors!X7","v":0},{"$f":"Z52*discount_factors!Y7","v":0},{"$f":"AA52*discount_factors!Z7","v":0},{"$f":"AB52*discount_factors!AA7","v":0},{"$f":"AC52*discount_factors!AB7","v":0},{"$f":"AD52*discount_factors!AC7","v":0},{"$f":"AE52*discount_factors!AD7","v":0},{"$f":"AF52*discount_factors!AE7","v":0},{"$f":"AG52*discount_factors!AF7","v":0},{"$f":"AH52*discount_factors!AG7","v":0},{"$f":"AI52*discount_factors!AH7","v":0},{"$f":"AJ52*discount_factors!AI7","v":0},{"$f":"AK52*discount_factors!AJ7","v":0},{"$f":"AL52*discount_factors!AK7","v":0},{"$f":"AM52*discount_factors!AL7","v":0},{"$f":"AN52*discount_factors!AM7","v":0},{"$f":"AO52*discount_factors!AN7","v":0},{"$f":"AP52*discount_factors!AO7","v":0},{"$f":"AQ52*discount_factors!AP7","v":0},{"$f":"AR52*discount_factors!AQ7","v":0},{"$f":"AS52*discount_factors!AR7","v":0},{"$f":"AT52*discount_factors!AS7","v":0},{"$f":"AU52*discount_factors!AT7","v":0},{"$f":"AV52*discount_factors!AU7","v":0},{"$f":"AW52*discount_factors!AV7","v":0},{"$f":"AX52*discount_factors!AW7","v":0},{"$f":"AY52*discount_factors!AX7","v":0},{"$f":"AZ52*discount_factors!AY7","v":0},{"$f":"BA52*discount_factors!AZ7","v":0},{"$f":"BB52*discount_factors!BA7","v":0},{"$f":"BC52*discount_factors!BB7","v":0},{"$f":"BD52*discount_factors!BC7","v":0},{"$f":"BE52*discount_factors!BD7","v":0},{"$f":"BF52*discount_factors!BE7","v":0},{"$f":"BG52*discount_factors!BF7","v":0},{"$f":"BH52*discount_factors!BG7","v":0},{"$f":"BI52*discount_factors!BH7","v":0},{"$f":"BJ52*discount_factors!BI7","v":0},{"$f":"BK52*discount_factors!BJ7","v":0},{"$f":"BL52*discount_factors!BK7","v":0},{"$f":"BM52*discount_factors!BL7","v":0},{"$f":"BN52*discount_factors!BM7","v":0},{"$f":"BO52*discount_factors!BN7","v":0},{"$f":"BP52*discount_factors!BO7","v":0},{"$f":"BQ52*discount_factors!BP7","v":0},{"$f":"BR52*discount_factors!BQ7","v":0},{"$f":"BS52*discount_factors!BR7","v":0},{"$f":"BT52*discount_factors!BS7","v":0},{"$f":"BU52*discount_factors!BT7","v":0},{"$f":"BV52*discount_factors!BU7","v":0},{"$f":"BW52*discount_factors!BV7","v":0},{"$f":"BX52*discount_factors!BW7","v":0},{"$f":"BY52*discount_factors!BX7","v":0},{"$f":"BZ52*discount_factors!BY7","v":0},{"$f":"CA52*discount_factors!BZ7","v":0},{"$f":"CB52*discount_factors!CA7","v":0},{"$f":"CC52*discount_factors!CB7","v":0},{"$f":"CD52*discount_factors!CC7","v":0},{"$f":"CE52*discount_factors!CD7","v":0},{"$f":"CF52*discount_factors!CE7","v":0},{"$f":"CG52*discount_factors!CF7","v":0},{"$f":"CH52*discount_factors!CG7","v":0},{"$f":"CI52*discount_factors!CH7","v":0},{"$f":"CJ52*discount_factors!CI7","v":0},{"$f":"CK52*discount_factors!CJ7","v":0},{"$f":"CL52*discount_factors!CK7","v":0},{"$f":"CM52*discount_factors!CL7","v":0},{"$f":"CN52*discount_factors!CM7","v":0},{"$f":"CO52*discount_factors!CN7","v":0},{"$f":"CP52*discount_factors!CO7","v":0},{"$f":"CQ52*discount_factors!CP7","v":0},{"$f":"CR52*discount_factors!CQ7","v":0},{"$f":"CS52*discount_factors!CR7","v":0},{"$f":"CT52*discount_factors!CS7","v":0},{"$f":"CU52*discount_factors!CT7","v":0},{"$f":"CV52*discount_factors!CU7","v":0},{"$f":"CW52*discount_factors!CV7","v":0},{"$f":"CX52*discount_factors!CW7","v":0},{"$f":"CY52*discount_factors!CX7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(C53:CY53)","v":0}]
[]
["TOTAL (£ NPV) (in 2022 prices)",{"$f":"CZ54","v":0}," compared to baseline - positive figure indicates an increase in energy use costs"]

{"sheet":"energy_summary","index":19,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[[4,0,6,0],[8,0,11,0]]}
["Summary of energy use costs (both traded and non-traded)"]
[]
[null,null,null,null,"Total energy cost","Total if included"]
[]
["Traded sector","Electricity","(£ 2022)",null,{"$f":"TS_energy!CZ16","v":0},{"$f":"IF(addt_assm!G8=\"YES\",energy_summary!E5,0)","v":0}]
[null,"Gas","(£ 2022)",null,{"$f":"TS_energy!CZ31","v":0},{"$f":"IF(addt_assm!G9=\"YES\",energy_summary!E6,0)","v":0}]
[null,"Coal","(£ 2022)",null,{"$f":"TS_energy!CZ46","v":0},{"$f":"IF(addt_assm!G10=\"YES\",energy_summary!E7,0)","v":0}]
[]
["Non-traded sector","Gas","(£ 2022)",null,{"$f":"NTS_energy!CZ16","v":0},{"$f":"IF(addt_assm!G12=\"YES\",energy_summary!E9,0)","v":0}]
[null,"Coal","(£ 2022)",null,{"$f":"NTS_energy!CZ31","v":0},{"$f":"IF(addt_assm!G13=\"YES\",energy_summary!E10,0)","v":0}]
[null,"Fuel oil","(£ 2022)",null,{"$f":"NTS_energy!CZ46","v":0},{"$f":"IF(addt_assm!G14=\"YES\",energy_summary!E11,0)","v":0}]
[null,"Road transport","(£ 2022)",null,{"$f":"NTS_energy!CZ58","v":0},{"$f":"IF(addt_assm!G15=\"YES\",energy_summary!E12,0)","v":0}]
[]
[null,null,null,null,"TRADED TOTAL",{"$f":"SUM(F5:F7)","v":0}]
[null,null,null,null,"NON-TRADED TOTAL",{"$f":"SUM(F9:F12)","v":0}]

{"sheet":"TS_CO2","index":20,"n_rows":47,"n_cols":103,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["TRADED SECTOR - CHANGES IN CO2 EMISSIONS"]
[]
["ELECTRICITY",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M12*1000000","v":0},{"$f":"changes_in_energy!N12*1000000","v":0},{"$f":"changes_in_energy!O12*1000000","v":0},{"$f":"changes_in_energy!P12*1000000","v":0},{"$f":"changes_in_energy!Q12*1000000","v":0},{"$f":"changes_in_energy!R12*1000000","v":0},{"$f":"changes_in_energy!S12*1000000","v":0},{"$f":"changes_in_energy!T12*1000000","v":0},{"$f":"changes_in_energy!U12*1000000","v":0},{"$f":"changes_in_energy!V12*1000000","v":0},{"$f":"changes_in_energy!W12*1000000","v":0},{"$f":"changes_in_energy!X12*1000000","v":0},{"$f":"changes_in_energy!Y12*1000000","v":0},{"$f":"changes_in_energy!Z12*1000000","v":0},{"$f":"changes_in_energy!AA12*1000000","v":0},{"$f":"changes_in_energy!AB12*1000000","v":0},{"$f":"changes_in_energy!AC12*1000000","v":0},{"$f":"changes_in_energy!AD12*1000000","v":0},{"$f":"changes_in_energy!AE12*1000000","v":0},{"$f":"changes_in_energy!AF12*1000000","v":0},{"$f":"changes_in_energy!AG12*1000000","v":0},{"$f":"changes_in_energy!AH12*1000000","v":0},{"$f":"changes_in_energy!AI12*1000000","v":0},{"$f":"changes_in_energy!AJ12*1000000","v":0},{"$f":"changes_in_energy!AK12*1000000","v":0},{"$f":"changes_in_energy!AL12*1000000","v":0},{"$f":"changes_in_energy!AM12*1000000","v":0},{"$f":"changes_in_energy!AN12*1000000","v":0},{"$f":"changes_in_energy!AO12*1000000","v":0},{"$f":"changes_in_energy!AP12*1000000","v":0},{"$f":"changes_in_energy!AQ12*1000000","v":0},{"$f":"changes_in_energy!AR12*1000000","v":0},{"$f":"changes_in_energy!AS12*1000000","v":0},{"$f":"changes_in_energy!AT12*1000000","v":0},{"$f":"changes_in_energy!AU12*1000000","v":0},{"$f":"changes_in_energy!AV12*1000000","v":0},{"$f":"changes_in_energy!AW12*1000000","v":0},{"$f":"changes_in_energy!AX12*1000000","v":0},{"$f":"changes_in_energy!AY12*1000000","v":0},{"$f":"changes_in_energy!AZ12*1000000","v":0},{"$f":"changes_in_energy!BA12*1000000","v":0},{"$f":"changes_in_energy!BB12*1000000","v":0},{"$f":"changes_in_energy!BC12*1000000","v":0},{"$f":"changes_in_energy!BD12*1000000","v":0},{"$f":"changes_in_energy!BE12*1000000","v":0},{"$f":"changes_in_energy!BF12*1000000","v":0},{"$f":"changes_in_energy!BG12*1000000","v":0},{"$f":"changes_in_energy!BH12*1000000","v":0},{"$f":"changes_in_energy!BI12*1000000","v":0},{"$f":"changes_in_energy!BJ12*1000000","v":0},{"$f":"changes_in_energy!BK12*1000000","v":0},{"$f":"changes_in_energy!BL12*1000000","v":0},{"$f":"changes_in_energy!BM12*1000000","v":0},{"$f":"changes_in_energy!BN12*1000000","v":0},{"$f":"changes_in_energy!BO12*1000000","v":0},{"$f":"changes_in_energy!BP12*1000000","v":0},{"$f":"changes_in_energy!BQ12*1000000","v":0},{"$f":"changes_in_energy!BR12*1000000","v":0},{"$f":"changes_in_energy!BS12*1000000","v":0},{"$f":"changes_in_energy!BT12*1000000","v":0},{"$f":"changes_in_energy!BU12*1000000","v":0},{"$f":"changes_in_energy!BV12*1000000","v":0},{"$f":"changes_in_energy!BW12*1000000","v":0},{"$f":"changes_in_energy!BX12*1000000","v":0},{"$f":"changes_in_energy!BY12*1000000","v":0},{"$f":"changes_in_energy!BZ12*1000000","v":0},{"$f":"changes_in_energy!CA12*1000000","v":0},{"$f":"changes_in_energy!CB12*1000000","v":0},{"$f":"changes_in_energy!CC12*1000000","v":0},{"$f":"changes_in_energy!CD12*1000000","v":0},{"$f":"changes_in_energy!CE12*1000000","v":0},{"$f":"changes_in_energy!CF12*1000000","v":0},{"$f":"changes_in_energy!CG12*1000000","v":0},{"$f":"changes_in_energy!CH12*1000000","v":0},{"$f":"changes_in_energy!CI12*1000000","v":0},{"$f":"changes_in_energy!CJ12*1000000","v":0},{"$f":"changes_in_energy!CK12*1000000","v":0},{"$f":"changes_in_energy!CL12*1000000","v":0},{"$f":"changes_in_energy!CM12*1000000","v":0},{"$f":"changes_in_energy!CN12*1000000","v":0},{"$f":"changes_in_energy!CO12*1000000","v":0},{"$f":"changes_in_energy!CP12*1000000","v":0},{"$f":"changes_in_energy!CQ12*1000000","v":0},{"$f":"changes_in_energy!CR12*1000000","v":0},{"$f":"changes_in_energy!CS12*1000000","v":0},{"$f":"changes_in_energy!CT12*1000000","v":0},{"$f":"changes_in_energy!CU12*1000000","v":0},{"$f":"changes_in_energy!CV12*1000000","v":0},{"$f":"changes_in_energy!CW12*1000000","v":0},{"$f":"changes_in_energy!CX12*1000000","v":0},{"$f":"changes_in_energy!CY12*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M5*conversion_CO2!Q$5","v":0},{"$f":"N5*conversion_CO2!R$5","v":0},{"$f":"O5*conversion_CO2!S$5","v":0},{"$f":"P5*conversion_CO2!T$5","v":0},{"$f":"Q5*conversion_CO2!U$5","v":0},{"$f":"R5*conversion_CO2!V$5","v":0},{"$f":"S5*conversion_CO2!W$5","v":0},{"$f":"T5*conversion_CO2!X$5","v":0},{"$f":"U5*conversion_CO2!Y$5","v":0},{"$f":"V5*conversion_CO2!Z$5","v":0},{"$f":"W5*conversion_CO2!AA$5","v":0},{"$f":"X5*conversion_CO2!AB$5","v":0},{"$f":"Y5*conversion_CO2!AC$5","v":0},{"$f":"Z5*conversion_CO2!AD$5","v":0},{"$f":"AA5*conversion_CO2!AE$5","v":0},{"$f":"AB5*conversion_CO2!AF$5","v":0},{"$f":"AC5*conversion_CO2!AG$5","v":0},{"$f":"AD5*conversion_CO2!AH$5","v":0},{"$f":"AE5*conversion_CO2!AI$5","v":0},{"$f":"AF5*conversion_CO2!AJ$5","v":0},{"$f":"AG5*conversion_CO2!AK$5","v":0},{"$f":"AH5*conversion_CO2!AL$5","v":0},{"$f":"AI5*conversion_CO2!AM$5","v":0},{"$f":"AJ5*conversion_CO2!AN$5","v":0},{"$f":"AK5*conversion_CO2!AO$5","v":0},{"$f":"AL5*conversion_CO2!AP$5","v":0},{"$f":"AM5*conversion_CO2!AQ$5","v":0},{"$f":"AN5*conversion_CO2!AR$5","v":0},{"$f":"AO5*conversion_CO2!AS$5","v":0},{"$f":"AP5*conversion_CO2!AT$5","v":0},{"$f":"AQ5*conversion_CO2!AU$5","v":0},{"$f":"AR5*conversion_CO2!AV$5","v":0},{"$f":"AS5*conversion_CO2!AW$5","v":0},{"$f":"AT5*conversion_CO2!AX$5","v":0},{"$f":"AU5*conversion_CO2!AY$5","v":0},{"$f":"AV5*conversion_CO2!AZ$5","v":0},{"$f":"AW5*conversion_CO2!BA$5","v":0},{"$f":"AX5*conversion_CO2!BB$5","v":0},{"$f":"AY5*conversion_CO2!BC$5","v":0},{"$f":"AZ5*conversion_CO2!BD$5","v":0},{"$f":"BA5*conversion_CO2!BE$5","v":0},{"$f":"BB5*conversion_CO2!BF$5","v":0},{"$f":"BC5*conversion_CO2!BG$5","v":0},{"$f":"BD5*conversion_CO2!BH$5","v":0},{"$f":"BE5*conversion_CO2!BI$5","v":0},{"$f":"BF5*conversion_CO2!BJ$5","v":0},{"$f":"BG5*conversion_CO2!BK$5","v":0},{"$f":"BH5*conversion_CO2!BL$5","v":0},{"$f":"BI5*conversion_CO2!BM$5","v":0},{"$f":"BJ5*conversion_CO2!BN$5","v":0},{"$f":"BK5*conversion_CO2!BO$5","v":0},{"$f":"BL5*conversion_CO2!BP$5","v":0},{"$f":"BM5*conversion_CO2!BQ$5","v":0},{"$f":"BN5*conversion_CO2!BR$5","v":0},{"$f":"BO5*conversion_CO2!BS$5","v":0},{"$f":"BP5*conversion_CO2!BT$5","v":0},{"$f":"BQ5*conversion_CO2!BU$5","v":0},{"$f":"BR5*conversion_CO2!BV$5","v":0},{"$f":"BS5*conversion_CO2!BW$5","v":0},{"$f":"BT5*conversion_CO2!BX$5","v":0},{"$f":"BU5*conversion_CO2!BY$5","v":0},{"$f":"BV5*conversion_CO2!BZ$5","v":0},{"$f":"BW5*conversion_CO2!CA$5","v":0},{"$f":"BX5*conversion_CO2!CB$5","v":0},{"$f":"BY5*conversion_CO2!CC$5","v":0},{"$f":"BZ5*conversion_CO2!CD$5","v":0},{"$f":"CA5*conversion_CO2!CE$5","v":0},{"$f":"CB5*conversion_CO2!CF$5","v":0},{"$f":"CC5*conversion_CO2!CG$5","v":0},{"$f":"CD5*conversion_CO2!CH$5","v":0},{"$f":"CE5*conversion_CO2!CI$5","v":0},{"$f":"CF5*conversion_CO2!CJ$5","v":0},{"$f":"CG5*conversion_CO2!CK$5","v":0},{"$f":"CH5*conversion_CO2!CL$5","v":0},{"$f":"CI5*conversion_CO2!CM$5","v":0},{"$f":"CJ5*conversion_CO2!CN$5","v":0},{"$f":"CK5*conversion_CO2!CO$5","v":0},{"$f":"CL5*conversion_CO2!CP$5","v":0},{"$f":"CM5*conversion_CO2!CQ$5","v":0},{"$f":"CN5*conversion_CO2!CR$5","v":0},{"$f":"CO5*conversion_CO2!CS$5","v":0},{"$f":"CP5*conversion_CO2!CT$5","v":0},{"$f":"CQ5*conversion_CO2!CU$5","v":0},{"$f":"CR5*conversion_CO2!CV$5","v":0},{"$f":"CS5*conversion_CO2!CW$5","v":0},{"$f":"CT5*conversion_CO2!CX$5","v":0},{"$f":"CU5*conversion_CO2!CY$5","v":0},{"$f":"CV5*conversion_CO2!CZ$5","v":0},{"$f":"CW5*conversion_CO2!DA$5","v":0},{"$f":"CX5*conversion_CO2!DB$5","v":0},{"$f":"CY5*conversion_CO2!DC$5","v":0}]
[]
["Commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M13*1000000","v":0},{"$f":"changes_in_energy!N13*1000000","v":0},{"$f":"changes_in_energy!O13*1000000","v":0},{"$f":"changes_in_energy!P13*1000000","v":0},{"$f":"changes_in_energy!Q13*1000000","v":0},{"$f":"changes_in_energy!R13*1000000","v":0},{"$f":"changes_in_energy!S13*1000000","v":0},{"$f":"changes_in_energy!T13*1000000","v":0},{"$f":"changes_in_energy!U13*1000000","v":0},{"$f":"changes_in_energy!V13*1000000","v":0},{"$f":"changes_in_energy!W13*1000000","v":0},{"$f":"changes_in_energy!X13*1000000","v":0},{"$f":"changes_in_energy!Y13*1000000","v":0},{"$f":"changes_in_energy!Z13*1000000","v":0},{"$f":"changes_in_energy!AA13*1000000","v":0},{"$f":"changes_in_energy!AB13*1000000","v":0},{"$f":"changes_in_energy!AC13*1000000","v":0},{"$f":"changes_in_energy!AD13*1000000","v":0},{"$f":"changes_in_energy!AE13*1000000","v":0},{"$f":"changes_in_energy!AF13*1000000","v":0},{"$f":"changes_in_energy!AG13*1000000","v":0},{"$f":"changes_in_energy!AH13*1000000","v":0},{"$f":"changes_in_energy!AI13*1000000","v":0},{"$f":"changes_in_energy!AJ13*1000000","v":0},{"$f":"changes_in_energy!AK13*1000000","v":0},{"$f":"changes_in_energy!AL13*1000000","v":0},{"$f":"changes_in_energy!AM13*1000000","v":0},{"$f":"changes_in_energy!AN13*1000000","v":0},{"$f":"changes_in_energy!AO13*1000000","v":0},{"$f":"changes_in_energy!AP13*1000000","v":0},{"$f":"changes_in_energy!AQ13*1000000","v":0},{"$f":"changes_in_energy!AR13*1000000","v":0},{"$f":"changes_in_energy!AS13*1000000","v":0},{"$f":"changes_in_energy!AT13*1000000","v":0},{"$f":"changes_in_energy!AU13*1000000","v":0},{"$f":"changes_in_energy!AV13*1000000","v":0},{"$f":"changes_in_energy!AW13*1000000","v":0},{"$f":"changes_in_energy!AX13*1000000","v":0},{"$f":"changes_in_energy!AY13*1000000","v":0},{"$f":"changes_in_energy!AZ13*1000000","v":0},{"$f":"changes_in_energy!BA13*1000000","v":0},{"$f":"changes_in_energy!BB13*1000000","v":0},{"$f":"changes_in_energy!BC13*1000000","v":0},{"$f":"changes_in_energy!BD13*1000000","v":0},{"$f":"changes_in_energy!BE13*1000000","v":0},{"$f":"changes_in_energy!BF13*1000000","v":0},{"$f":"changes_in_energy!BG13*1000000","v":0},{"$f":"changes_in_energy!BH13*1000000","v":0},{"$f":"changes_in_energy!BI13*1000000","v":0},{"$f":"changes_in_energy!BJ13*1000000","v":0},{"$f":"changes_in_energy!BK13*1000000","v":0},{"$f":"changes_in_energy!BL13*1000000","v":0},{"$f":"changes_in_energy!BM13*1000000","v":0},{"$f":"changes_in_energy!BN13*1000000","v":0},{"$f":"changes_in_energy!BO13*1000000","v":0},{"$f":"changes_in_energy!BP13*1000000","v":0},{"$f":"changes_in_energy!BQ13*1000000","v":0},{"$f":"changes_in_energy!BR13*1000000","v":0},{"$f":"changes_in_energy!BS13*1000000","v":0},{"$f":"changes_in_energy!BT13*1000000","v":0},{"$f":"changes_in_energy!BU13*1000000","v":0},{"$f":"changes_in_energy!BV13*1000000","v":0},{"$f":"changes_in_energy!BW13*1000000","v":0},{"$f":"changes_in_energy!BX13*1000000","v":0},{"$f":"changes_in_energy!BY13*1000000","v":0},{"$f":"changes_in_energy!BZ13*1000000","v":0},{"$f":"changes_in_energy!CA13*1000000","v":0},{"$f":"changes_in_energy!CB13*1000000","v":0},{"$f":"changes_in_energy!CC13*1000000","v":0},{"$f":"changes_in_energy!CD13*1000000","v":0},{"$f":"changes_in_energy!CE13*1000000","v":0},{"$f":"changes_in_energy!CF13*1000000","v":0},{"$f":"changes_in_energy!CG13*1000000","v":0},{"$f":"changes_in_energy!CH13*1000000","v":0},{"$f":"changes_in_energy!CI13*1000000","v":0},{"$f":"changes_in_energy!CJ13*1000000","v":0},{"$f":"changes_in_energy!CK13*1000000","v":0},{"$f":"changes_in_energy!CL13*1000000","v":0},{"$f":"changes_in_energy!CM13*1000000","v":0},{"$f":"changes_in_energy!CN13*1000000","v":0},{"$f":"changes_in_energy!CO13*1000000","v":0},{"$f":"changes_in_energy!CP13*1000000","v":0},{"$f":"changes_in_energy!CQ13*1000000","v":0},{"$f":"changes_in_energy!CR13*1000000","v":0},{"$f":"changes_in_energy!CS13*1000000","v":0},{"$f":"changes_in_energy!CT13*1000000","v":0},{"$f":"changes_in_energy!CU13*1000000","v":0},{"$f":"changes_in_energy!CV13*1000000","v":0},{"$f":"changes_in_energy!CW13*1000000","v":0},{"$f":"changes_in_energy!CX13*1000000","v":0},{"$f":"changes_in_energy!CY13*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M8*conversion_CO2!Q$6","v":0},{"$f":"N8*conversion_CO2!R$6","v":0},{"$f":"O8*conversion_CO2!S$6","v":0},{"$f":"P8*conversion_CO2!T$6","v":0},{"$f":"Q8*conversion_CO2!U$6","v":0},{"$f":"R8*conversion_CO2!V$6","v":0},{"$f":"S8*conversion_CO2!W$6","v":0},{"$f":"T8*conversion_CO2!X$6","v":0},{"$f":"U8*conversion_CO2!Y$6","v":0},{"$f":"V8*conversion_CO2!Z$6","v":0},{"$f":"W8*conversion_CO2!AA$6","v":0},{"$f":"X8*conversion_CO2!AB$6","v":0},{"$f":"Y8*conversion_CO2!AC$6","v":0},{"$f":"Z8*conversion_CO2!AD$6","v":0},{"$f":"AA8*conversion_CO2!AE$6","v":0},{"$f":"AB8*conversion_CO2!AF$6","v":0},{"$f":"AC8*conversion_CO2!AG$6","v":0},{"$f":"AD8*conversion_CO2!AH$6","v":0},{"$f":"AE8*conversion_CO2!AI$6","v":0},{"$f":"AF8*conversion_CO2!AJ$6","v":0},{"$f":"AG8*conversion_CO2!AK$6","v":0},{"$f":"AH8*conversion_CO2!AL$6","v":0},{"$f":"AI8*conversion_CO2!AM$6","v":0},{"$f":"AJ8*conversion_CO2!AN$6","v":0},{"$f":"AK8*conversion_CO2!AO$6","v":0},{"$f":"AL8*conversion_CO2!AP$6","v":0},{"$f":"AM8*conversion_CO2!AQ$6","v":0},{"$f":"AN8*conversion_CO2!AR$6","v":0},{"$f":"AO8*conversion_CO2!AS$6","v":0},{"$f":"AP8*conversion_CO2!AT$6","v":0},{"$f":"AQ8*conversion_CO2!AU$6","v":0},{"$f":"AR8*conversion_CO2!AV$6","v":0},{"$f":"AS8*conversion_CO2!AW$6","v":0},{"$f":"AT8*conversion_CO2!AX$6","v":0},{"$f":"AU8*conversion_CO2!AY$6","v":0},{"$f":"AV8*conversion_CO2!AZ$6","v":0},{"$f":"AW8*conversion_CO2!BA$6","v":0},{"$f":"AX8*conversion_CO2!BB$6","v":0},{"$f":"AY8*conversion_CO2!BC$6","v":0},{"$f":"AZ8*conversion_CO2!BD$6","v":0},{"$f":"BA8*conversion_CO2!BE$6","v":0},{"$f":"BB8*conversion_CO2!BF$6","v":0},{"$f":"BC8*conversion_CO2!BG$6","v":0},{"$f":"BD8*conversion_CO2!BH$6","v":0},{"$f":"BE8*conversion_CO2!BI$6","v":0},{"$f":"BF8*conversion_CO2!BJ$6","v":0},{"$f":"BG8*conversion_CO2!BK$6","v":0},{"$f":"BH8*conversion_CO2!BL$6","v":0},{"$f":"BI8*conversion_CO2!BM$6","v":0},{"$f":"BJ8*conversion_CO2!BN$6","v":0},{"$f":"BK8*conversion_CO2!BO$6","v":0},{"$f":"BL8*conversion_CO2!BP$6","v":0},{"$f":"BM8*conversion_CO2!BQ$6","v":0},{"$f":"BN8*conversion_CO2!BR$6","v":0},{"$f":"BO8*conversion_CO2!BS$6","v":0},{"$f":"BP8*conversion_CO2!BT$6","v":0},{"$f":"BQ8*conversion_CO2!BU$6","v":0},{"$f":"BR8*conversion_CO2!BV$6","v":0},{"$f":"BS8*conversion_CO2!BW$6","v":0},{"$f":"BT8*conversion_CO2!BX$6","v":0},{"$f":"BU8*conversion_CO2!BY$6","v":0},{"$f":"BV8*conversion_CO2!BZ$6","v":0},{"$f":"BW8*conversion_CO2!CA$6","v":0},{"$f":"BX8*conversion_CO2!CB$6","v":0},{"$f":"BY8*conversion_CO2!CC$6","v":0},{"$f":"BZ8*conversion_CO2!CD$6","v":0},{"$f":"CA8*conversion_CO2!CE$6","v":0},{"$f":"CB8*conversion_CO2!CF$6","v":0},{"$f":"CC8*conversion_CO2!CG$6","v":0},{"$f":"CD8*conversion_CO2!CH$6","v":0},{"$f":"CE8*conversion_CO2!CI$6","v":0},{"$f":"CF8*conversion_CO2!CJ$6","v":0},{"$f":"CG8*conversion_CO2!CK$6","v":0},{"$f":"CH8*conversion_CO2!CL$6","v":0},{"$f":"CI8*conversion_CO2!CM$6","v":0},{"$f":"CJ8*conversion_CO2!CN$6","v":0},{"$f":"CK8*conversion_CO2!CO$6","v":0},{"$f":"CL8*conversion_CO2!CP$6","v":0},{"$f":"CM8*conversion_CO2!CQ$6","v":0},{"$f":"CN8*conversion_CO2!CR$6","v":0},{"$f":"CO8*conversion_CO2!CS$6","v":0},{"$f":"CP8*conversion_CO2!CT$6","v":0},{"$f":"CQ8*conversion_CO2!CU$6","v":0},{"$f":"CR8*conversion_CO2!CV$6","v":0},{"$f":"CS8*conversion_CO2!CW$6","v":0},{"$f":"CT8*conversion_CO2!CX$6","v":0},{"$f":"CU8*conversion_CO2!CY$6","v":0},{"$f":"CV8*conversion_CO2!CZ$6","v":0},{"$f":"CW8*conversion_CO2!DA$6","v":0},{"$f":"CX8*conversion_CO2!DB$6","v":0},{"$f":"CY8*conversion_CO2!DC$6","v":0}]
[]
["Industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M14*1000000","v":0},{"$f":"changes_in_energy!N14*1000000","v":0},{"$f":"changes_in_energy!O14*1000000","v":0},{"$f":"changes_in_energy!P14*1000000","v":0},{"$f":"changes_in_energy!Q14*1000000","v":0},{"$f":"changes_in_energy!R14*1000000","v":0},{"$f":"changes_in_energy!S14*1000000","v":0},{"$f":"changes_in_energy!T14*1000000","v":0},{"$f":"changes_in_energy!U14*1000000","v":0},{"$f":"changes_in_energy!V14*1000000","v":0},{"$f":"changes_in_energy!W14*1000000","v":0},{"$f":"changes_in_energy!X14*1000000","v":0},{"$f":"changes_in_energy!Y14*1000000","v":0},{"$f":"changes_in_energy!Z14*1000000","v":0},{"$f":"changes_in_energy!AA14*1000000","v":0},{"$f":"changes_in_energy!AB14*1000000","v":0},{"$f":"changes_in_energy!AC14*1000000","v":0},{"$f":"changes_in_energy!AD14*1000000","v":0},{"$f":"changes_in_energy!AE14*1000000","v":0},{"$f":"changes_in_energy!AF14*1000000","v":0},{"$f":"changes_in_energy!AG14*1000000","v":0},{"$f":"changes_in_energy!AH14*1000000","v":0},{"$f":"changes_in_energy!AI14*1000000","v":0},{"$f":"changes_in_energy!AJ14*1000000","v":0},{"$f":"changes_in_energy!AK14*1000000","v":0},{"$f":"changes_in_energy!AL14*1000000","v":0},{"$f":"changes_in_energy!AM14*1000000","v":0},{"$f":"changes_in_energy!AN14*1000000","v":0},{"$f":"changes_in_energy!AO14*1000000","v":0},{"$f":"changes_in_energy!AP14*1000000","v":0},{"$f":"changes_in_energy!AQ14*1000000","v":0},{"$f":"changes_in_energy!AR14*1000000","v":0},{"$f":"changes_in_energy!AS14*1000000","v":0},{"$f":"changes_in_energy!AT14*1000000","v":0},{"$f":"changes_in_energy!AU14*1000000","v":0},{"$f":"changes_in_energy!AV14*1000000","v":0},{"$f":"changes_in_energy!AW14*1000000","v":0},{"$f":"changes_in_energy!AX14*1000000","v":0},{"$f":"changes_in_energy!AY14*1000000","v":0},{"$f":"changes_in_energy!AZ14*1000000","v":0},{"$f":"changes_in_energy!BA14*1000000","v":0},{"$f":"changes_in_energy!BB14*1000000","v":0},{"$f":"changes_in_energy!BC14*1000000","v":0},{"$f":"changes_in_energy!BD14*1000000","v":0},{"$f":"changes_in_energy!BE14*1000000","v":0},{"$f":"changes_in_energy!BF14*1000000","v":0},{"$f":"changes_in_energy!BG14*1000000","v":0},{"$f":"changes_in_energy!BH14*1000000","v":0},{"$f":"changes_in_energy!BI14*1000000","v":0},{"$f":"changes_in_energy!BJ14*1000000","v":0},{"$f":"changes_in_energy!BK14*1000000","v":0},{"$f":"changes_in_energy!BL14*1000000","v":0},{"$f":"changes_in_energy!BM14*1000000","v":0},{"$f":"changes_in_energy!BN14*1000000","v":0},{"$f":"changes_in_energy!BO14*1000000","v":0},{"$f":"changes_in_energy!BP14*1000000","v":0},{"$f":"changes_in_energy!BQ14*1000000","v":0},{"$f":"changes_in_energy!BR14*1000000","v":0},{"$f":"changes_in_energy!BS14*1000000","v":0},{"$f":"changes_in_energy!BT14*1000000","v":0},{"$f":"changes_in_energy!BU14*1000000","v":0},{"$f":"changes_in_energy!BV14*1000000","v":0},{"$f":"changes_in_energy!BW14*1000000","v":0},{"$f":"changes_in_energy!BX14*1000000","v":0},{"$f":"changes_in_energy!BY14*1000000","v":0},{"$f":"changes_in_energy!BZ14*1000000","v":0},{"$f":"changes_in_energy!CA14*1000000","v":0},{"$f":"changes_in_energy!CB14*1000000","v":0},{"$f":"changes_in_energy!CC14*1000000","v":0},{"$f":"changes_in_energy!CD14*1000000","v":0},{"$f":"changes_in_energy!CE14*1000000","v":0},{"$f":"changes_in_energy!CF14*1000000","v":0},{"$f":"changes_in_energy!CG14*1000000","v":0},{"$f":"changes_in_energy!CH14*1000000","v":0},{"$f":"changes_in_energy!CI14*1000000","v":0},{"$f":"changes_in_energy!CJ14*1000000","v":0},{"$f":"changes_in_energy!CK14*1000000","v":0},{"$f":"changes_in_energy!CL14*1000000","v":0},{"$f":"changes_in_energy!CM14*1000000","v":0},{"$f":"changes_in_energy!CN14*1000000","v":0},{"$f":"changes_in_energy!CO14*1000000","v":0},{"$f":"changes_in_energy!CP14*1000000","v":0},{"$f":"changes_in_energy!CQ14*1000000","v":0},{"$f":"changes_in_energy!CR14*1000000","v":0},{"$f":"changes_in_energy!CS14*1000000","v":0},{"$f":"changes_in_energy!CT14*1000000","v":0},{"$f":"changes_in_energy!CU14*1000000","v":0},{"$f":"changes_in_energy!CV14*1000000","v":0},{"$f":"changes_in_energy!CW14*1000000","v":0},{"$f":"changes_in_energy!CX14*1000000","v":0},{"$f":"changes_in_energy!CY14*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M11*conversion_CO2!Q$7","v":0},{"$f":"N11*conversion_CO2!R$7","v":0},{"$f":"O11*conversion_CO2!S$7","v":0},{"$f":"P11*conversion_CO2!T$7","v":0},{"$f":"Q11*conversion_CO2!U$7","v":0},{"$f":"R11*conversion_CO2!V$7","v":0},{"$f":"S11*conversion_CO2!W$7","v":0},{"$f":"T11*conversion_CO2!X$7","v":0},{"$f":"U11*conversion_CO2!Y$7","v":0},{"$f":"V11*conversion_CO2!Z$7","v":0},{"$f":"W11*conversion_CO2!AA$7","v":0},{"$f":"X11*conversion_CO2!AB$7","v":0},{"$f":"Y11*conversion_CO2!AC$7","v":0},{"$f":"Z11*conversion_CO2!AD$7","v":0},{"$f":"AA11*conversion_CO2!AE$7","v":0},{"$f":"AB11*conversion_CO2!AF$7","v":0},{"$f":"AC11*conversion_CO2!AG$7","v":0},{"$f":"AD11*conversion_CO2!AH$7","v":0},{"$f":"AE11*conversion_CO2!AI$7","v":0},{"$f":"AF11*conversion_CO2!AJ$7","v":0},{"$f":"AG11*conversion_CO2!AK$7","v":0},{"$f":"AH11*conversion_CO2!AL$7","v":0},{"$f":"AI11*conversion_CO2!AM$7","v":0},{"$f":"AJ11*conversion_CO2!AN$7","v":0},{"$f":"AK11*conversion_CO2!AO$7","v":0},{"$f":"AL11*conversion_CO2!AP$7","v":0},{"$f":"AM11*conversion_CO2!AQ$7","v":0},{"$f":"AN11*conversion_CO2!AR$7","v":0},{"$f":"AO11*conversion_CO2!AS$7","v":0},{"$f":"AP11*conversion_CO2!AT$7","v":0},{"$f":"AQ11*conversion_CO2!AU$7","v":0},{"$f":"AR11*conversion_CO2!AV$7","v":0},{"$f":"AS11*conversion_CO2!AW$7","v":0},{"$f":"AT11*conversion_CO2!AX$7","v":0},{"$f":"AU11*conversion_CO2!AY$7","v":0},{"$f":"AV11*conversion_CO2!AZ$7","v":0},{"$f":"AW11*conversion_CO2!BA$7","v":0},{"$f":"AX11*conversion_CO2!BB$7","v":0},{"$f":"AY11*conversion_CO2!BC$7","v":0},{"$f":"AZ11*conversion_CO2!BD$7","v":0},{"$f":"BA11*conversion_CO2!BE$7","v":0},{"$f":"BB11*conversion_CO2!BF$7","v":0},{"$f":"BC11*conversion_CO2!BG$7","v":0},{"$f":"BD11*conversion_CO2!BH$7","v":0},{"$f":"BE11*conversion_CO2!BI$7","v":0},{"$f":"BF11*conversion_CO2!BJ$7","v":0},{"$f":"BG11*conversion_CO2!BK$7","v":0},{"$f":"BH11*conversion_CO2!BL$7","v":0},{"$f":"BI11*conversion_CO2!BM$7","v":0},{"$f":"BJ11*conversion_CO2!BN$7","v":0},{"$f":"BK11*conversion_CO2!BO$7","v":0},{"$f":"BL11*conversion_CO2!BP$7","v":0},{"$f":"BM11*conversion_CO2!BQ$7","v":0},{"$f":"BN11*conversion_CO2!BR$7","v":0},{"$f":"BO11*conversion_CO2!BS$7","v":0},{"$f":"BP11*conversion_CO2!BT$7","v":0},{"$f":"BQ11*conversion_CO2!BU$7","v":0},{"$f":"BR11*conversion_CO2!BV$7","v":0},{"$f":"BS11*conversion_CO2!BW$7","v":0},{"$f":"BT11*conversion_CO2!BX$7","v":0},{"$f":"BU11*conversion_CO2!BY$7","v":0},{"$f":"BV11*conversion_CO2!BZ$7","v":0},{"$f":"BW11*conversion_CO2!CA$7","v":0},{"$f":"BX11*conversion_CO2!CB$7","v":0},{"$f":"BY11*conversion_CO2!CC$7","v":0},{"$f":"BZ11*conversion_CO2!CD$7","v":0},{"$f":"CA11*conversion_CO2!CE$7","v":0},{"$f":"CB11*conversion_CO2!CF$7","v":0},{"$f":"CC11*conversion_CO2!CG$7","v":0},{"$f":"CD11*conversion_CO2!CH$7","v":0},{"$f":"CE11*conversion_CO2!CI$7","v":0},{"$f":"CF11*conversion_CO2!CJ$7","v":0},{"$f":"CG11*conversion_CO2!CK$7","v":0},{"$f":"CH11*conversion_CO2!CL$7","v":0},{"$f":"CI11*conversion_CO2!CM$7","v":0},{"$f":"CJ11*conversion_CO2!CN$7","v":0},{"$f":"CK11*conversion_CO2!CO$7","v":0},{"$f":"CL11*conversion_CO2!CP$7","v":0},{"$f":"CM11*conversion_CO2!CQ$7","v":0},{"$f":"CN11*conversion_CO2!CR$7","v":0},{"$f":"CO11*conversion_CO2!CS$7","v":0},{"$f":"CP11*conversion_CO2!CT$7","v":0},{"$f":"CQ11*conversion_CO2!CU$7","v":0},{"$f":"CR11*conversion_CO2!CV$7","v":0},{"$f":"CS11*conversion_CO2!CW$7","v":0},{"$f":"CT11*conversion_CO2!CX$7","v":0},{"$f":"CU11*conversion_CO2!CY$7","v":0},{"$f":"CV11*conversion_CO2!CZ$7","v":0},{"$f":"CW11*conversion_CO2!DA$7","v":0},{"$f":"CX11*conversion_CO2!DB$7","v":0},{"$f":"CY11*conversion_CO2!DC$7","v":0}]
[]
[]
["GAS",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!N23*1000000","v":0},null,{"$f":"changes_in_energy!P23*1000000","v":0},{"$f":"changes_in_energy!Q23*1000000","v":0},{"$f":"changes_in_energy!R23*1000000","v":0},{"$f":"changes_in_energy!S23*1000000","v":0},{"$f":"changes_in_energy!T23*1000000","v":0},{"$f":"changes_in_energy!U23*1000000","v":0},{"$f":"changes_in_energy!V23*1000000","v":0},{"$f":"changes_in_energy!W23*1000000","v":0},{"$f":"changes_in_energy!X23*1000000","v":0},{"$f":"changes_in_energy!Y23*1000000","v":0},{"$f":"changes_in_energy!Z23*1000000","v":0},{"$f":"changes_in_energy!AA23*1000000","v":0},{"$f":"changes_in_energy!AB23*1000000","v":0},{"$f":"changes_in_energy!AC23*1000000","v":0},{"$f":"changes_in_energy!AD23*1000000","v":0},{"$f":"changes_in_energy!AE23*1000000","v":0},{"$f":"changes_in_energy!AF23*1000000","v":0},{"$f":"changes_in_energy!AG23*1000000","v":0},{"$f":"changes_in_energy!AH23*1000000","v":0},{"$f":"changes_in_energy!AI23*1000000","v":0},{"$f":"changes_in_energy!AJ23*1000000","v":0},{"$f":"changes_in_energy!AK23*1000000","v":0},{"$f":"changes_in_energy!AL23*1000000","v":0},{"$f":"changes_in_energy!AM23*1000000","v":0},{"$f":"changes_in_energy!AN23*1000000","v":0},{"$f":"changes_in_energy!AO23*1000000","v":0},{"$f":"changes_in_energy!AP23*1000000","v":0},{"$f":"changes_in_energy!AQ23*1000000","v":0},{"$f":"changes_in_energy!AR23*1000000","v":0},{"$f":"changes_in_energy!AS23*1000000","v":0},{"$f":"changes_in_energy!AT23*1000000","v":0},{"$f":"changes_in_energy!AU23*1000000","v":0},{"$f":"changes_in_energy!AV23*1000000","v":0},{"$f":"changes_in_energy!AW23*1000000","v":0},{"$f":"changes_in_energy!AX23*1000000","v":0},{"$f":"changes_in_energy!AY23*1000000","v":0},{"$f":"changes_in_energy!AZ23*1000000","v":0},{"$f":"changes_in_energy!BA23*1000000","v":0},{"$f":"changes_in_energy!BB23*1000000","v":0},{"$f":"changes_in_energy!BC23*1000000","v":0},{"$f":"changes_in_energy!BD23*1000000","v":0},{"$f":"changes_in_energy!BE23*1000000","v":0},{"$f":"changes_in_energy!BF23*1000000","v":0},{"$f":"changes_in_energy!BG23*1000000","v":0},{"$f":"changes_in_energy!BH23*1000000","v":0},{"$f":"changes_in_energy!BI23*1000000","v":0},{"$f":"changes_in_energy!BJ23*1000000","v":0},{"$f":"changes_in_energy!BK23*1000000","v":0},{"$f":"changes_in_energy!BL23*1000000","v":0},{"$f":"changes_in_energy!BM23*1000000","v":0},{"$f":"changes_in_energy!BN23*1000000","v":0},{"$f":"changes_in_energy!BO23*1000000","v":0},{"$f":"changes_in_energy!BP23*1000000","v":0},{"$f":"changes_in_energy!BQ23*1000000","v":0},{"$f":"changes_in_energy!BR23*1000000","v":0},{"$f":"changes_in_energy!BS23*1000000","v":0},{"$f":"changes_in_energy!BT23*1000000","v":0},{"$f":"changes_in_energy!BU23*1000000","v":0},{"$f":"changes_in_energy!BV23*1000000","v":0},{"$f":"changes_in_energy!BW23*1000000","v":0},{"$f":"changes_in_energy!BX23*1000000","v":0},{"$f":"changes_in_energy!BY23*1000000","v":0},{"$f":"changes_in_energy!BZ23*1000000","v":0},{"$f":"changes_in_energy!CA23*1000000","v":0},{"$f":"changes_in_energy!CB23*1000000","v":0},{"$f":"changes_in_energy!CC23*1000000","v":0},{"$f":"changes_in_energy!CD23*1000000","v":0},{"$f":"changes_in_energy!CE23*1000000","v":0},{"$f":"changes_in_energy!CF23*1000000","v":0},{"$f":"changes_in_energy!CG23*1000000","v":0},{"$f":"changes_in_energy!CH23*1000000","v":0},{"$f":"changes_in_energy!CI23*1000000","v":0},{"$f":"changes_in_energy!CJ23*1000000","v":0},{"$f":"changes_in_energy!CK23*1000000","v":0},{"$f":"changes_in_energy!CL23*1000000","v":0},{"$f":"changes_in_energy!CM23*1000000","v":0},{"$f":"changes_in_energy!CN23*1000000","v":0},{"$f":"changes_in_energy!CO23*1000000","v":0},{"$f":"changes_in_energy!CP23*1000000","v":0},{"$f":"changes_in_energy!CQ23*1000000","v":0},{"$f":"changes_in_energy!CR23*1000000","v":0},{"$f":"changes_in_energy!CS23*1000000","v":0},{"$f":"changes_in_energy!CT23*1000000","v":0},{"$f":"changes_in_energy!CU23*1000000","v":0},{"$f":"changes_in_energy!CV23*1000000","v":0},{"$f":"changes_in_energy!CW23*1000000","v":0},{"$f":"changes_in_energy!CX23*1000000","v":0},{"$f":"changes_in_energy!CY23*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M17*conversion_CO2!$D$5","v":0},{"$f":"N17*conversion_CO2!$D$5","v":0},{"$f":"O17*conversion_CO2!$D$5","v":0},{"$f":"P17*conversion_CO2!$D$5","v":0},{"$f":"Q17*conversion_CO2!$D$5","v":0},{"$f":"R17*conversion_CO2!$D$5","v":0},{"$f":"S17*conversion_CO2!$D$5","v":0},{"$f":"T17*conversion_CO2!$D$5","v":0},{"$f":"U17*conversion_CO2!$D$5","v":0},{"$f":"V17*conversion_CO2!$D$5","v":0},{"$f":"W17*conversion_CO2!$D$5","v":0},{"$f":"X17*conversion_CO2!$D$5","v":0},{"$f":"Y17*conversion_CO2!$D$5","v":0},{"$f":"Z17*conversion_CO2!$D$5","v":0},{"$f":"AA17*conversion_CO2!$D$5","v":0},{"$f":"AB17*conversion_CO2!$D$5","v":0},{"$f":"AC17*conversion_CO2!$D$5","v":0},{"$f":"AD17*conversion_CO2!$D$5","v":0},{"$f":"AE17*conversion_CO2!$D$5","v":0},{"$f":"AF17*conversion_CO2!$D$5","v":0},{"$f":"AG17*conversion_CO2!$D$5","v":0},{"$f":"AH17*conversion_CO2!$D$5","v":0},{"$f":"AI17*conversion_CO2!$D$5","v":0},{"$f":"AJ17*conversion_CO2!$D$5","v":0},{"$f":"AK17*conversion_CO2!$D$5","v":0},{"$f":"AL17*conversion_CO2!$D$5","v":0},{"$f":"AM17*conversion_CO2!$D$5","v":0},{"$f":"AN17*conversion_CO2!$D$5","v":0},{"$f":"AO17*conversion_CO2!$D$5","v":0},{"$f":"AP17*conversion_CO2!$D$5","v":0},{"$f":"AQ17*conversion_CO2!$D$5","v":0},{"$f":"AR17*conversion_CO2!$D$5","v":0},{"$f":"AS17*conversion_CO2!$D$5","v":0},{"$f":"AT17*conversion_CO2!$D$5","v":0},{"$f":"AU17*conversion_CO2!$D$5","v":0},{"$f":"AV17*conversion_CO2!$D$5","v":0},{"$f":"AW17*conversion_CO2!$D$5","v":0},{"$f":"AX17*conversion_CO2!$D$5","v":0},{"$f":"AY17*conversion_CO2!$D$5","v":0},{"$f":"AZ17*conversion_CO2!$D$5","v":0},{"$f":"BA17*conversion_CO2!$D$5","v":0},{"$f":"BB17*conversion_CO2!$D$5","v":0},{"$f":"BC17*conversion_CO2!$D$5","v":0},{"$f":"BD17*conversion_CO2!$D$5","v":0},{"$f":"BE17*conversion_CO2!$D$5","v":0},{"$f":"BF17*conversion_CO2!$D$5","v":0},{"$f":"BG17*conversion_CO2!$D$5","v":0},{"$f":"BH17*conversion_CO2!$D$5","v":0},{"$f":"BI17*conversion_CO2!$D$5","v":0},{"$f":"BJ17*conversion_CO2!$D$5","v":0},{"$f":"BK17*conversion_CO2!$D$5","v":0},{"$f":"BL17*conversion_CO2!$D$5","v":0},{"$f":"BM17*conversion_CO2!$D$5","v":0},{"$f":"BN17*conversion_CO2!$D$5","v":0},{"$f":"BO17*conversion_CO2!$D$5","v":0},{"$f":"BP17*conversion_CO2!$D$5","v":0},{"$f":"BQ17*conversion_CO2!$D$5","v":0},{"$f":"BR17*conversion_CO2!$D$5","v":0},{"$f":"BS17*conversion_CO2!$D$5","v":0},{"$f":"BT17*conversion_CO2!$D$5","v":0},{"$f":"BU17*conversion_CO2!$D$5","v":0},{"$f":"BV17*conversion_CO2!$D$5","v":0},{"$f":"BW17*conversion_CO2!$D$5","v":0},{"$f":"BX17*conversion_CO2!$D$5","v":0},{"$f":"BY17*conversion_CO2!$D$5","v":0},{"$f":"BZ17*conversion_CO2!$D$5","v":0},{"$f":"CA17*conversion_CO2!$D$5","v":0},{"$f":"CB17*conversion_CO2!$D$5","v":0},{"$f":"CC17*conversion_CO2!$D$5","v":0},{"$f":"CD17*conversion_CO2!$D$5","v":0},{"$f":"CE17*conversion_CO2!$D$5","v":0},{"$f":"CF17*conversion_CO2!$D$5","v":0},{"$f":"CG17*conversion_CO2!$D$5","v":0},{"$f":"CH17*conversion_CO2!$D$5","v":0},{"$f":"CI17*conversion_CO2!$D$5","v":0},{"$f":"CJ17*conversion_CO2!$D$5","v":0},{"$f":"CK17*conversion_CO2!$D$5","v":0},{"$f":"CL17*conversion_CO2!$D$5","v":0},{"$f":"CM17*conversion_CO2!$D$5","v":0},{"$f":"CN17*conversion_CO2!$D$5","v":0},{"$f":"CO17*conversion_CO2!$D$5","v":0},{"$f":"CP17*conversion_CO2!$D$5","v":0},{"$f":"CQ17*conversion_CO2!$D$5","v":0},{"$f":"CR17*conversion_CO2!$D$5","v":0},{"$f":"CS17*conversion_CO2!$D$5","v":0},{"$f":"CT17*conversion_CO2!$D$5","v":0},{"$f":"CU17*conversion_CO2!$D$5","v":0},{"$f":"CV17*conversion_CO2!$D$5","v":0},{"$f":"CW17*conversion_CO2!$D$5","v":0},{"$f":"CX17*conversion_CO2!$D$5","v":0},{"$f":"CY17*conversion_CO2!$D$5","v":0}]
[]
["Commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M24*1000000","v":0},{"$f":"changes_in_energy!N24*1000000","v":0},{"$f":"changes_in_energy!O24*1000000","v":0},{"$f":"changes_in_energy!P24*1000000","v":0},{"$f":"changes_in_energy!Q24*1000000","v":0},{"$f":"changes_in_energy!R24*1000000","v":0},{"$f":"changes_in_energy!S24*1000000","v":0},{"$f":"changes_in_energy!T24*1000000","v":0},{"$f":"changes_in_energy!U24*1000000","v":0},{"$f":"changes_in_energy!V24*1000000","v":0},{"$f":"changes_in_energy!W24*1000000","v":0},{"$f":"changes_in_energy!X24*1000000","v":0},{"$f":"changes_in_energy!Y24*1000000","v":0},{"$f":"changes_in_energy!Z24*1000000","v":0},{"$f":"changes_in_energy!AA24*1000000","v":0},{"$f":"changes_in_energy!AB24*1000000","v":0},{"$f":"changes_in_energy!AC24*1000000","v":0},{"$f":"changes_in_energy!AD24*1000000","v":0},{"$f":"changes_in_energy!AE24*1000000","v":0},{"$f":"changes_in_energy!AF24*1000000","v":0},{"$f":"changes_in_energy!AG24*1000000","v":0},{"$f":"changes_in_energy!AH24*1000000","v":0},{"$f":"changes_in_energy!AI24*1000000","v":0},{"$f":"changes_in_energy!AJ24*1000000","v":0},{"$f":"changes_in_energy!AK24*1000000","v":0},{"$f":"changes_in_energy!AL24*1000000","v":0},{"$f":"changes_in_energy!AM24*1000000","v":0},{"$f":"changes_in_energy!AN24*1000000","v":0},{"$f":"changes_in_energy!AO24*1000000","v":0},{"$f":"changes_in_energy!AP24*1000000","v":0},{"$f":"changes_in_energy!AQ24*1000000","v":0},{"$f":"changes_in_energy!AR24*1000000","v":0},{"$f":"changes_in_energy!AS24*1000000","v":0},{"$f":"changes_in_energy!AT24*1000000","v":0},{"$f":"changes_in_energy!AU24*1000000","v":0},{"$f":"changes_in_energy!AV24*1000000","v":0},{"$f":"changes_in_energy!AW24*1000000","v":0},{"$f":"changes_in_energy!AX24*1000000","v":0},{"$f":"changes_in_energy!AY24*1000000","v":0},{"$f":"changes_in_energy!AZ24*1000000","v":0},{"$f":"changes_in_energy!BA24*1000000","v":0},{"$f":"changes_in_energy!BB24*1000000","v":0},{"$f":"changes_in_energy!BC24*1000000","v":0},{"$f":"changes_in_energy!BD24*1000000","v":0},{"$f":"changes_in_energy!BE24*1000000","v":0},{"$f":"changes_in_energy!BF24*1000000","v":0},{"$f":"changes_in_energy!BG24*1000000","v":0},{"$f":"changes_in_energy!BH24*1000000","v":0},{"$f":"changes_in_energy!BI24*1000000","v":0},{"$f":"changes_in_energy!BJ24*1000000","v":0},{"$f":"changes_in_energy!BK24*1000000","v":0},{"$f":"changes_in_energy!BL24*1000000","v":0},{"$f":"changes_in_energy!BM24*1000000","v":0},{"$f":"changes_in_energy!BN24*1000000","v":0},{"$f":"changes_in_energy!BO24*1000000","v":0},{"$f":"changes_in_energy!BP24*1000000","v":0},{"$f":"changes_in_energy!BQ24*1000000","v":0},{"$f":"changes_in_energy!BR24*1000000","v":0},{"$f":"changes_in_energy!BS24*1000000","v":0},{"$f":"changes_in_energy!BT24*1000000","v":0},{"$f":"changes_in_energy!BU24*1000000","v":0},{"$f":"changes_in_energy!BV24*1000000","v":0},{"$f":"changes_in_energy!BW24*1000000","v":0},{"$f":"changes_in_energy!BX24*1000000","v":0},{"$f":"changes_in_energy!BY24*1000000","v":0},{"$f":"changes_in_energy!BZ24*1000000","v":0},{"$f":"changes_in_energy!CA24*1000000","v":0},{"$f":"changes_in_energy!CB24*1000000","v":0},{"$f":"changes_in_energy!CC24*1000000","v":0},{"$f":"changes_in_energy!CD24*1000000","v":0},{"$f":"changes_in_energy!CE24*1000000","v":0},{"$f":"changes_in_energy!CF24*1000000","v":0},{"$f":"changes_in_energy!CG24*1000000","v":0},{"$f":"changes_in_energy!CH24*1000000","v":0},{"$f":"changes_in_energy!CI24*1000000","v":0},{"$f":"changes_in_energy!CJ24*1000000","v":0},{"$f":"changes_in_energy!CK24*1000000","v":0},{"$f":"changes_in_energy!CL24*1000000","v":0},{"$f":"changes_in_energy!CM24*1000000","v":0},{"$f":"changes_in_energy!CN24*1000000","v":0},{"$f":"changes_in_energy!CO24*1000000","v":0},{"$f":"changes_in_energy!CP24*1000000","v":0},{"$f":"changes_in_energy!CQ24*1000000","v":0},{"$f":"changes_in_energy!CR24*1000000","v":0},{"$f":"changes_in_energy!CS24*1000000","v":0},{"$f":"changes_in_energy!CT24*1000000","v":0},{"$f":"changes_in_energy!CU24*1000000","v":0},{"$f":"changes_in_energy!CV24*1000000","v":0},{"$f":"changes_in_energy!CW24*1000000","v":0},{"$f":"changes_in_energy!CX24*1000000","v":0},{"$f":"changes_in_energy!CY24*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M20*conversion_CO2!$D$5","v":0},{"$f":"N20*conversion_CO2!$D$5","v":0},{"$f":"O20*conversion_CO2!$D$5","v":0},{"$f":"P20*conversion_CO2!$D$5","v":0},{"$f":"Q20*conversion_CO2!$D$5","v":0},{"$f":"R20*conversion_CO2!$D$5","v":0},{"$f":"S20*conversion_CO2!$D$5","v":0},{"$f":"T20*conversion_CO2!$D$5","v":0},{"$f":"U20*conversion_CO2!$D$5","v":0},{"$f":"V20*conversion_CO2!$D$5","v":0},{"$f":"W20*conversion_CO2!$D$5","v":0},{"$f":"X20*conversion_CO2!$D$5","v":0},{"$f":"Y20*conversion_CO2!$D$5","v":0},{"$f":"Z20*conversion_CO2!$D$5","v":0},{"$f":"AA20*conversion_CO2!$D$5","v":0},{"$f":"AB20*conversion_CO2!$D$5","v":0},{"$f":"AC20*conversion_CO2!$D$5","v":0},{"$f":"AD20*conversion_CO2!$D$5","v":0},{"$f":"AE20*conversion_CO2!$D$5","v":0},{"$f":"AF20*conversion_CO2!$D$5","v":0},{"$f":"AG20*conversion_CO2!$D$5","v":0},{"$f":"AH20*conversion_CO2!$D$5","v":0},{"$f":"AI20*conversion_CO2!$D$5","v":0},{"$f":"AJ20*conversion_CO2!$D$5","v":0},{"$f":"AK20*conversion_CO2!$D$5","v":0},{"$f":"AL20*conversion_CO2!$D$5","v":0},{"$f":"AM20*conversion_CO2!$D$5","v":0},{"$f":"AN20*conversion_CO2!$D$5","v":0},{"$f":"AO20*conversion_CO2!$D$5","v":0},{"$f":"AP20*conversion_CO2!$D$5","v":0},{"$f":"AQ20*conversion_CO2!$D$5","v":0},{"$f":"AR20*conversion_CO2!$D$5","v":0},{"$f":"AS20*conversion_CO2!$D$5","v":0},{"$f":"AT20*conversion_CO2!$D$5","v":0},{"$f":"AU20*conversion_CO2!$D$5","v":0},{"$f":"AV20*conversion_CO2!$D$5","v":0},{"$f":"AW20*conversion_CO2!$D$5","v":0},{"$f":"AX20*conversion_CO2!$D$5","v":0},{"$f":"AY20*conversion_CO2!$D$5","v":0},{"$f":"AZ20*conversion_CO2!$D$5","v":0},{"$f":"BA20*conversion_CO2!$D$5","v":0},{"$f":"BB20*conversion_CO2!$D$5","v":0},{"$f":"BC20*conversion_CO2!$D$5","v":0},{"$f":"BD20*conversion_CO2!$D$5","v":0},{"$f":"BE20*conversion_CO2!$D$5","v":0},{"$f":"BF20*conversion_CO2!$D$5","v":0},{"$f":"BG20*conversion_CO2!$D$5","v":0},{"$f":"BH20*conversion_CO2!$D$5","v":0},{"$f":"BI20*conversion_CO2!$D$5","v":0},{"$f":"BJ20*conversion_CO2!$D$5","v":0},{"$f":"BK20*conversion_CO2!$D$5","v":0},{"$f":"BL20*conversion_CO2!$D$5","v":0},{"$f":"BM20*conversion_CO2!$D$5","v":0},{"$f":"BN20*conversion_CO2!$D$5","v":0},{"$f":"BO20*conversion_CO2!$D$5","v":0},{"$f":"BP20*conversion_CO2!$D$5","v":0},{"$f":"BQ20*conversion_CO2!$D$5","v":0},{"$f":"BR20*conversion_CO2!$D$5","v":0},{"$f":"BS20*conversion_CO2!$D$5","v":0},{"$f":"BT20*conversion_CO2!$D$5","v":0},{"$f":"BU20*conversion_CO2!$D$5","v":0},{"$f":"BV20*conversion_CO2!$D$5","v":0},{"$f":"BW20*conversion_CO2!$D$5","v":0},{"$f":"BX20*conversion_CO2!$D$5","v":0},{"$f":"BY20*conversion_CO2!$D$5","v":0},{"$f":"BZ20*conversion_CO2!$D$5","v":0},{"$f":"CA20*conversion_CO2!$D$5","v":0},{"$f":"CB20*conversion_CO2!$D$5","v":0},{"$f":"CC20*conversion_CO2!$D$5","v":0},{"$f":"CD20*conversion_CO2!$D$5","v":0},{"$f":"CE20*conversion_CO2!$D$5","v":0},{"$f":"CF20*conversion_CO2!$D$5","v":0},{"$f":"CG20*conversion_CO2!$D$5","v":0},{"$f":"CH20*conversion_CO2!$D$5","v":0},{"$f":"CI20*conversion_CO2!$D$5","v":0},{"$f":"CJ20*conversion_CO2!$D$5","v":0},{"$f":"CK20*conversion_CO2!$D$5","v":0},{"$f":"CL20*conversion_CO2!$D$5","v":0},{"$f":"CM20*conversion_CO2!$D$5","v":0},{"$f":"CN20*conversion_CO2!$D$5","v":0},{"$f":"CO20*conversion_CO2!$D$5","v":0},{"$f":"CP20*conversion_CO2!$D$5","v":0},{"$f":"CQ20*conversion_CO2!$D$5","v":0},{"$f":"CR20*conversion_CO2!$D$5","v":0},{"$f":"CS20*conversion_CO2!$D$5","v":0},{"$f":"CT20*conversion_CO2!$D$5","v":0},{"$f":"CU20*conversion_CO2!$D$5","v":0},{"$f":"CV20*conversion_CO2!$D$5","v":0},{"$f":"CW20*conversion_CO2!$D$5","v":0},{"$f":"CX20*conversion_CO2!$D$5","v":0},{"$f":"CY20*conversion_CO2!$D$5","v":0}]
[]
["Industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M25*1000000","v":0},{"$f":"changes_in_energy!N25*1000000","v":0},{"$f":"changes_in_energy!O25*1000000","v":0},{"$f":"changes_in_energy!P25*1000000","v":0},{"$f":"changes_in_energy!Q25*1000000","v":0},{"$f":"changes_in_energy!R25*1000000","v":0},{"$f":"changes_in_energy!S25*1000000","v":0},{"$f":"changes_in_energy!T25*1000000","v":0},{"$f":"changes_in_energy!U25*1000000","v":0},{"$f":"changes_in_energy!V25*1000000","v":0},{"$f":"changes_in_energy!W25*1000000","v":0},{"$f":"changes_in_energy!X25*1000000","v":0},{"$f":"changes_in_energy!Y25*1000000","v":0},{"$f":"changes_in_energy!Z25*1000000","v":0},{"$f":"changes_in_energy!AA25*1000000","v":0},{"$f":"changes_in_energy!AB25*1000000","v":0},{"$f":"changes_in_energy!AC25*1000000","v":0},{"$f":"changes_in_energy!AD25*1000000","v":0},{"$f":"changes_in_energy!AE25*1000000","v":0},{"$f":"changes_in_energy!AF25*1000000","v":0},{"$f":"changes_in_energy!AG25*1000000","v":0},{"$f":"changes_in_energy!AH25*1000000","v":0},{"$f":"changes_in_energy!AI25*1000000","v":0},{"$f":"changes_in_energy!AJ25*1000000","v":0},{"$f":"changes_in_energy!AK25*1000000","v":0},{"$f":"changes_in_energy!AL25*1000000","v":0},{"$f":"changes_in_energy!AM25*1000000","v":0},{"$f":"changes_in_energy!AN25*1000000","v":0},{"$f":"changes_in_energy!AO25*1000000","v":0},{"$f":"changes_in_energy!AP25*1000000","v":0},{"$f":"changes_in_energy!AQ25*1000000","v":0},{"$f":"changes_in_energy!AR25*1000000","v":0},{"$f":"changes_in_energy!AS25*1000000","v":0},{"$f":"changes_in_energy!AT25*1000000","v":0},{"$f":"changes_in_energy!AU25*1000000","v":0},{"$f":"changes_in_energy!AV25*1000000","v":0},{"$f":"changes_in_energy!AW25*1000000","v":0},{"$f":"changes_in_energy!AX25*1000000","v":0},{"$f":"changes_in_energy!AY25*1000000","v":0},{"$f":"changes_in_energy!AZ25*1000000","v":0},{"$f":"changes_in_energy!BA25*1000000","v":0},{"$f":"changes_in_energy!BB25*1000000","v":0},{"$f":"changes_in_energy!BC25*1000000","v":0},{"$f":"changes_in_energy!BD25*1000000","v":0},{"$f":"changes_in_energy!BE25*1000000","v":0},{"$f":"changes_in_energy!BF25*1000000","v":0},{"$f":"changes_in_energy!BG25*1000000","v":0},{"$f":"changes_in_energy!BH25*1000000","v":0},{"$f":"changes_in_energy!BI25*1000000","v":0},{"$f":"changes_in_energy!BJ25*1000000","v":0},{"$f":"changes_in_energy!BK25*1000000","v":0},{"$f":"changes_in_energy!BL25*1000000","v":0},{"$f":"changes_in_energy!BM25*1000000","v":0},{"$f":"changes_in_energy!BN25*1000000","v":0},{"$f":"changes_in_energy!BO25*1000000","v":0},{"$f":"changes_in_energy!BP25*1000000","v":0},{"$f":"changes_in_energy!BQ25*1000000","v":0},{"$f":"changes_in_energy!BR25*1000000","v":0},{"$f":"changes_in_energy!BS25*1000000","v":0},{"$f":"changes_in_energy!BT25*1000000","v":0},{"$f":"changes_in_energy!BU25*1000000","v":0},{"$f":"changes_in_energy!BV25*1000000","v":0},{"$f":"changes_in_energy!BW25*1000000","v":0},{"$f":"changes_in_energy!BX25*1000000","v":0},{"$f":"changes_in_energy!BY25*1000000","v":0},{"$f":"changes_in_energy!BZ25*1000000","v":0},{"$f":"changes_in_energy!CA25*1000000","v":0},{"$f":"changes_in_energy!CB25*1000000","v":0},{"$f":"changes_in_energy!CC25*1000000","v":0},{"$f":"changes_in_energy!CD25*1000000","v":0},{"$f":"changes_in_energy!CE25*1000000","v":0},{"$f":"changes_in_energy!CF25*1000000","v":0},{"$f":"changes_in_energy!CG25*1000000","v":0},{"$f":"changes_in_energy!CH25*1000000","v":0},{"$f":"changes_in_energy!CI25*1000000","v":0},{"$f":"changes_in_energy!CJ25*1000000","v":0},{"$f":"changes_in_energy!CK25*1000000","v":0},{"$f":"changes_in_energy!CL25*1000000","v":0},{"$f":"changes_in_energy!CM25*1000000","v":0},{"$f":"changes_in_energy!CN25*1000000","v":0},{"$f":"changes_in_energy!CO25*1000000","v":0},{"$f":"changes_in_energy!CP25*1000000","v":0},{"$f":"changes_in_energy!CQ25*1000000","v":0},{"$f":"changes_in_energy!CR25*1000000","v":0},{"$f":"changes_in_energy!CS25*1000000","v":0},{"$f":"changes_in_energy!CT25*1000000","v":0},{"$f":"changes_in_energy!CU25*1000000","v":0},{"$f":"changes_in_energy!CV25*1000000","v":0},{"$f":"changes_in_energy!CW25*1000000","v":0},{"$f":"changes_in_energy!CX25*1000000","v":0},{"$f":"changes_in_energy!CY25*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M23*conversion_CO2!$D$5","v":0},{"$f":"N23*conversion_CO2!$D$5","v":0},{"$f":"O23*conversion_CO2!$D$5","v":0},{"$f":"P23*conversion_CO2!$D$5","v":0},{"$f":"Q23*conversion_CO2!$D$5","v":0},{"$f":"R23*conversion_CO2!$D$5","v":0},{"$f":"S23*conversion_CO2!$D$5","v":0},{"$f":"T23*conversion_CO2!$D$5","v":0},{"$f":"U23*conversion_CO2!$D$5","v":0},{"$f":"V23*conversion_CO2!$D$5","v":0},{"$f":"W23*conversion_CO2!$D$5","v":0},{"$f":"X23*conversion_CO2!$D$5","v":0},{"$f":"Y23*conversion_CO2!$D$5","v":0},{"$f":"Z23*conversion_CO2!$D$5","v":0},{"$f":"AA23*conversion_CO2!$D$5","v":0},{"$f":"AB23*conversion_CO2!$D$5","v":0},{"$f":"AC23*conversion_CO2!$D$5","v":0},{"$f":"AD23*conversion_CO2!$D$5","v":0},{"$f":"AE23*conversion_CO2!$D$5","v":0},{"$f":"AF23*conversion_CO2!$D$5","v":0},{"$f":"AG23*conversion_CO2!$D$5","v":0},{"$f":"AH23*conversion_CO2!$D$5","v":0},{"$f":"AI23*conversion_CO2!$D$5","v":0},{"$f":"AJ23*conversion_CO2!$D$5","v":0},{"$f":"AK23*conversion_CO2!$D$5","v":0},{"$f":"AL23*conversion_CO2!$D$5","v":0},{"$f":"AM23*conversion_CO2!$D$5","v":0},{"$f":"AN23*conversion_CO2!$D$5","v":0},{"$f":"AO23*conversion_CO2!$D$5","v":0},{"$f":"AP23*conversion_CO2!$D$5","v":0},{"$f":"AQ23*conversion_CO2!$D$5","v":0},{"$f":"AR23*conversion_CO2!$D$5","v":0},{"$f":"AS23*conversion_CO2!$D$5","v":0},{"$f":"AT23*conversion_CO2!$D$5","v":0},{"$f":"AU23*conversion_CO2!$D$5","v":0},{"$f":"AV23*conversion_CO2!$D$5","v":0},{"$f":"AW23*conversion_CO2!$D$5","v":0},{"$f":"AX23*conversion_CO2!$D$5","v":0},{"$f":"AY23*conversion_CO2!$D$5","v":0},{"$f":"AZ23*conversion_CO2!$D$5","v":0},{"$f":"BA23*conversion_CO2!$D$5","v":0},{"$f":"BB23*conversion_CO2!$D$5","v":0},{"$f":"BC23*conversion_CO2!$D$5","v":0},{"$f":"BD23*conversion_CO2!$D$5","v":0},{"$f":"BE23*conversion_CO2!$D$5","v":0},{"$f":"BF23*conversion_CO2!$D$5","v":0},{"$f":"BG23*conversion_CO2!$D$5","v":0},{"$f":"BH23*conversion_CO2!$D$5","v":0},{"$f":"BI23*conversion_CO2!$D$5","v":0},{"$f":"BJ23*conversion_CO2!$D$5","v":0},{"$f":"BK23*conversion_CO2!$D$5","v":0},{"$f":"BL23*conversion_CO2!$D$5","v":0},{"$f":"BM23*conversion_CO2!$D$5","v":0},{"$f":"BN23*conversion_CO2!$D$5","v":0},{"$f":"BO23*conversion_CO2!$D$5","v":0},{"$f":"BP23*conversion_CO2!$D$5","v":0},{"$f":"BQ23*conversion_CO2!$D$5","v":0},{"$f":"BR23*conversion_CO2!$D$5","v":0},{"$f":"BS23*conversion_CO2!$D$5","v":0},{"$f":"BT23*conversion_CO2!$D$5","v":0},{"$f":"BU23*conversion_CO2!$D$5","v":0},{"$f":"BV23*conversion_CO2!$D$5","v":0},{"$f":"BW23*conversion_CO2!$D$5","v":0},{"$f":"BX23*conversion_CO2!$D$5","v":0},{"$f":"BY23*conversion_CO2!$D$5","v":0},{"$f":"BZ23*conversion_CO2!$D$5","v":0},{"$f":"CA23*conversion_CO2!$D$5","v":0},{"$f":"CB23*conversion_CO2!$D$5","v":0},{"$f":"CC23*conversion_CO2!$D$5","v":0},{"$f":"CD23*conversion_CO2!$D$5","v":0},{"$f":"CE23*conversion_CO2!$D$5","v":0},{"$f":"CF23*conversion_CO2!$D$5","v":0},{"$f":"CG23*conversion_CO2!$D$5","v":0},{"$f":"CH23*conversion_CO2!$D$5","v":0},{"$f":"CI23*conversion_CO2!$D$5","v":0},{"$f":"CJ23*conversion_CO2!$D$5","v":0},{"$f":"CK23*conversion_CO2!$D$5","v":0},{"$f":"CL23*conversion_CO2!$D$5","v":0},{"$f":"CM23*conversion_CO2!$D$5","v":0},{"$f":"CN23*conversion_CO2!$D$5","v":0},{"$f":"CO23*conversion_CO2!$D$5","v":0},{"$f":"CP23*conversion_CO2!$D$5","v":0},{"$f":"CQ23*conversion_CO2!$D$5","v":0},{"$f":"CR23*conversion_CO2!$D$5","v":0},{"$f":"CS23*conversion_CO2!$D$5","v":0},{"$f":"CT23*conversion_CO2!$D$5","v":0},{"$f":"CU23*conversion_CO2!$D$5","v":0},{"$f":"CV23*conversion_CO2!$D$5","v":0},{"$f":"CW23*conversion_CO2!$D$5","v":0},{"$f":"CX23*conversion_CO2!$D$5","v":0},{"$f":"CY23*conversion_CO2!$D$5","v":0}]
[]
[]
["COAL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M34*1000000","v":0},{"$f":"changes_in_energy!N34*1000000","v":0},{"$f":"changes_in_energy!O34*1000000","v":0},{"$f":"changes_in_energy!P34*1000000","v":0},{"$f":"changes_in_energy!Q34*1000000","v":0},{"$f":"changes_in_energy!R34*1000000","v":0},{"$f":"changes_in_energy!S34*1000000","v":0},{"$f":"changes_in_energy!T34*1000000","v":0},{"$f":"changes_in_energy!U34*1000000","v":0},{"$f":"changes_in_energy!V34*1000000","v":0},{"$f":"changes_in_energy!W34*1000000","v":0},{"$f":"changes_in_energy!X34*1000000","v":0},{"$f":"changes_in_energy!Y34*1000000","v":0},{"$f":"changes_in_energy!Z34*1000000","v":0},{"$f":"changes_in_energy!AA34*1000000","v":0},{"$f":"changes_in_energy!AB34*1000000","v":0},{"$f":"changes_in_energy!AC34*1000000","v":0},{"$f":"changes_in_energy!AD34*1000000","v":0},{"$f":"changes_in_energy!AE34*1000000","v":0},{"$f":"changes_in_energy!AF34*1000000","v":0},{"$f":"changes_in_energy!AG34*1000000","v":0},{"$f":"changes_in_energy!AH34*1000000","v":0},{"$f":"changes_in_energy!AI34*1000000","v":0},{"$f":"changes_in_energy!AJ34*1000000","v":0},{"$f":"changes_in_energy!AK34*1000000","v":0},{"$f":"changes_in_energy!AL34*1000000","v":0},{"$f":"changes_in_energy!AM34*1000000","v":0},{"$f":"changes_in_energy!AN34*1000000","v":0},{"$f":"changes_in_energy!AO34*1000000","v":0},{"$f":"changes_in_energy!AP34*1000000","v":0},{"$f":"changes_in_energy!AQ34*1000000","v":0},{"$f":"changes_in_energy!AR34*1000000","v":0},{"$f":"changes_in_energy!AS34*1000000","v":0},{"$f":"changes_in_energy!AT34*1000000","v":0},{"$f":"changes_in_energy!AU34*1000000","v":0},{"$f":"changes_in_energy!AV34*1000000","v":0},{"$f":"changes_in_energy!AW34*1000000","v":0},{"$f":"changes_in_energy!AX34*1000000","v":0},{"$f":"changes_in_energy!AY34*1000000","v":0},{"$f":"changes_in_energy!AZ34*1000000","v":0},{"$f":"changes_in_energy!BA34*1000000","v":0},{"$f":"changes_in_energy!BB34*1000000","v":0},{"$f":"changes_in_energy!BC34*1000000","v":0},{"$f":"changes_in_energy!BD34*1000000","v":0},{"$f":"changes_in_energy!BE34*1000000","v":0},{"$f":"changes_in_energy!BF34*1000000","v":0},{"$f":"changes_in_energy!BG34*1000000","v":0},{"$f":"changes_in_energy!BH34*1000000","v":0},{"$f":"changes_in_energy!BI34*1000000","v":0},{"$f":"changes_in_energy!BJ34*1000000","v":0},{"$f":"changes_in_energy!BK34*1000000","v":0},{"$f":"changes_in_energy!BL34*1000000","v":0},{"$f":"changes_in_energy!BM34*1000000","v":0},{"$f":"changes_in_energy!BN34*1000000","v":0},{"$f":"changes_in_energy!BO34*1000000","v":0},{"$f":"changes_in_energy!BP34*1000000","v":0},{"$f":"changes_in_energy!BQ34*1000000","v":0},{"$f":"changes_in_energy!BR34*1000000","v":0},{"$f":"changes_in_energy!BS34*1000000","v":0},{"$f":"changes_in_energy!BT34*1000000","v":0},{"$f":"changes_in_energy!BU34*1000000","v":0},{"$f":"changes_in_energy!BV34*1000000","v":0},{"$f":"changes_in_energy!BW34*1000000","v":0},{"$f":"changes_in_energy!BX34*1000000","v":0},{"$f":"changes_in_energy!BY34*1000000","v":0},{"$f":"changes_in_energy!BZ34*1000000","v":0},{"$f":"changes_in_energy!CA34*1000000","v":0},{"$f":"changes_in_energy!CB34*1000000","v":0},{"$f":"changes_in_energy!CC34*1000000","v":0},{"$f":"changes_in_energy!CD34*1000000","v":0},{"$f":"changes_in_energy!CE34*1000000","v":0},{"$f":"changes_in_energy!CF34*1000000","v":0},{"$f":"changes_in_energy!CG34*1000000","v":0},{"$f":"changes_in_energy!CH34*1000000","v":0},{"$f":"changes_in_energy!CI34*1000000","v":0},{"$f":"changes_in_energy!CJ34*1000000","v":0},{"$f":"changes_in_energy!CK34*1000000","v":0},{"$f":"changes_in_energy!CL34*1000000","v":0},{"$f":"changes_in_energy!CM34*1000000","v":0},{"$f":"changes_in_energy!CN34*1000000","v":0},{"$f":"changes_in_energy!CO34*1000000","v":0},{"$f":"changes_in_energy!CP34*1000000","v":0},{"$f":"changes_in_energy!CQ34*1000000","v":0},{"$f":"changes_in_energy!CR34*1000000","v":0},{"$f":"changes_in_energy!CS34*1000000","v":0},{"$f":"changes_in_energy!CT34*1000000","v":0},{"$f":"changes_in_energy!CU34*1000000","v":0},{"$f":"changes_in_energy!CV34*1000000","v":0},{"$f":"changes_in_energy!CW34*1000000","v":0},{"$f":"changes_in_energy!CX34*1000000","v":0},{"$f":"changes_in_energy!CY34*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M29*conversion_CO2!$D$9","v":0},{"$f":"N29*conversion_CO2!$D$9","v":0},{"$f":"O29*conversion_CO2!$D$9","v":0},{"$f":"P29*conversion_CO2!$D$9","v":0},{"$f":"Q29*conversion_CO2!$D$9","v":0},{"$f":"R29*conversion_CO2!$D$9","v":0},{"$f":"S29*conversion_CO2!$D$9","v":0},{"$f":"T29*conversion_CO2!$D$9","v":0},{"$f":"U29*conversion_CO2!$D$9","v":0},{"$f":"V29*conversion_CO2!$D$9","v":0},{"$f":"W29*conversion_CO2!$D$9","v":0},{"$f":"X29*conversion_CO2!$D$9","v":0},{"$f":"Y29*conversion_CO2!$D$9","v":0},{"$f":"Z29*conversion_CO2!$D$9","v":0},{"$f":"AA29*conversion_CO2!$D$9","v":0},{"$f":"AB29*conversion_CO2!$D$9","v":0},{"$f":"AC29*conversion_CO2!$D$9","v":0},{"$f":"AD29*conversion_CO2!$D$9","v":0},{"$f":"AE29*conversion_CO2!$D$9","v":0},{"$f":"AF29*conversion_CO2!$D$9","v":0},{"$f":"AG29*conversion_CO2!$D$9","v":0},{"$f":"AH29*conversion_CO2!$D$9","v":0},{"$f":"AI29*conversion_CO2!$D$9","v":0},{"$f":"AJ29*conversion_CO2!$D$9","v":0},{"$f":"AK29*conversion_CO2!$D$9","v":0},{"$f":"AL29*conversion_CO2!$D$9","v":0},{"$f":"AM29*conversion_CO2!$D$9","v":0},{"$f":"AN29*conversion_CO2!$D$9","v":0},{"$f":"AO29*conversion_CO2!$D$9","v":0},{"$f":"AP29*conversion_CO2!$D$9","v":0},{"$f":"AQ29*conversion_CO2!$D$9","v":0},{"$f":"AR29*conversion_CO2!$D$9","v":0},{"$f":"AS29*conversion_CO2!$D$9","v":0},{"$f":"AT29*conversion_CO2!$D$9","v":0},{"$f":"AU29*conversion_CO2!$D$9","v":0},{"$f":"AV29*conversion_CO2!$D$9","v":0},{"$f":"AW29*conversion_CO2!$D$9","v":0},{"$f":"AX29*conversion_CO2!$D$9","v":0},{"$f":"AY29*conversion_CO2!$D$9","v":0},{"$f":"AZ29*conversion_CO2!$D$9","v":0},{"$f":"BA29*conversion_CO2!$D$9","v":0},{"$f":"BB29*conversion_CO2!$D$9","v":0},{"$f":"BC29*conversion_CO2!$D$9","v":0},{"$f":"BD29*conversion_CO2!$D$9","v":0},{"$f":"BE29*conversion_CO2!$D$9","v":0},{"$f":"BF29*conversion_CO2!$D$9","v":0},{"$f":"BG29*conversion_CO2!$D$9","v":0},{"$f":"BH29*conversion_CO2!$D$9","v":0},{"$f":"BI29*conversion_CO2!$D$9","v":0},{"$f":"BJ29*conversion_CO2!$D$9","v":0},{"$f":"BK29*conversion_CO2!$D$9","v":0},{"$f":"BL29*conversion_CO2!$D$9","v":0},{"$f":"BM29*conversion_CO2!$D$9","v":0},{"$f":"BN29*conversion_CO2!$D$9","v":0},{"$f":"BO29*conversion_CO2!$D$9","v":0},{"$f":"BP29*conversion_CO2!$D$9","v":0},{"$f":"BQ29*conversion_CO2!$D$9","v":0},{"$f":"BR29*conversion_CO2!$D$9","v":0},{"$f":"BS29*conversion_CO2!$D$9","v":0},{"$f":"BT29*conversion_CO2!$D$9","v":0},{"$f":"BU29*conversion_CO2!$D$9","v":0},{"$f":"BV29*conversion_CO2!$D$9","v":0},{"$f":"BW29*conversion_CO2!$D$9","v":0},{"$f":"BX29*conversion_CO2!$D$9","v":0},{"$f":"BY29*conversion_CO2!$D$9","v":0},{"$f":"BZ29*conversion_CO2!$D$9","v":0},{"$f":"CA29*conversion_CO2!$D$9","v":0},{"$f":"CB29*conversion_CO2!$D$9","v":0},{"$f":"CC29*conversion_CO2!$D$9","v":0},{"$f":"CD29*conversion_CO2!$D$9","v":0},{"$f":"CE29*conversion_CO2!$D$9","v":0},{"$f":"CF29*conversion_CO2!$D$9","v":0},{"$f":"CG29*conversion_CO2!$D$9","v":0},{"$f":"CH29*conversion_CO2!$D$9","v":0},{"$f":"CI29*conversion_CO2!$D$9","v":0},{"$f":"CJ29*conversion_CO2!$D$9","v":0},{"$f":"CK29*conversion_CO2!$D$9","v":0},{"$f":"CL29*conversion_CO2!$D$9","v":0},{"$f":"CM29*conversion_CO2!$D$9","v":0},{"$f":"CN29*conversion_CO2!$D$9","v":0},{"$f":"CO29*conversion_CO2!$D$9","v":0},{"$f":"CP29*conversion_CO2!$D$9","v":0},{"$f":"CQ29*conversion_CO2!$D$9","v":0},{"$f":"CR29*conversion_CO2!$D$9","v":0},{"$f":"CS29*conversion_CO2!$D$9","v":0},{"$f":"CT29*conversion_CO2!$D$9","v":0},{"$f":"CU29*conversion_CO2!$D$9","v":0},{"$f":"CV29*conversion_CO2!$D$9","v":0},{"$f":"CW29*conversion_CO2!$D$9","v":0},{"$f":"CX29*conversion_CO2!$D$9","v":0},{"$f":"CY29*conversion_CO2!$D$9","v":0}]
[]
["Commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M35*1000000","v":0},{"$f":"changes_in_energy!N35*1000000","v":0},{"$f":"changes_in_energy!O35*1000000","v":0},{"$f":"changes_in_energy!P35*1000000","v":0},{"$f":"changes_in_energy!Q35*1000000","v":0},{"$f":"changes_in_energy!R35*1000000","v":0},{"$f":"changes_in_energy!S35*1000000","v":0},{"$f":"changes_in_energy!T35*1000000","v":0},{"$f":"changes_in_energy!U35*1000000","v":0},{"$f":"changes_in_energy!V35*1000000","v":0},{"$f":"changes_in_energy!W35*1000000","v":0},{"$f":"changes_in_energy!X35*1000000","v":0},{"$f":"changes_in_energy!Y35*1000000","v":0},{"$f":"changes_in_energy!Z35*1000000","v":0},{"$f":"changes_in_energy!AA35*1000000","v":0},{"$f":"changes_in_energy!AB35*1000000","v":0},{"$f":"changes_in_energy!AC35*1000000","v":0},{"$f":"changes_in_energy!AD35*1000000","v":0},{"$f":"changes_in_energy!AE35*1000000","v":0},{"$f":"changes_in_energy!AF35*1000000","v":0},{"$f":"changes_in_energy!AG35*1000000","v":0},{"$f":"changes_in_energy!AH35*1000000","v":0},{"$f":"changes_in_energy!AI35*1000000","v":0},{"$f":"changes_in_energy!AJ35*1000000","v":0},{"$f":"changes_in_energy!AK35*1000000","v":0},{"$f":"changes_in_energy!AL35*1000000","v":0},{"$f":"changes_in_energy!AM35*1000000","v":0},{"$f":"changes_in_energy!AN35*1000000","v":0},{"$f":"changes_in_energy!AO35*1000000","v":0},{"$f":"changes_in_energy!AP35*1000000","v":0},{"$f":"changes_in_energy!AQ35*1000000","v":0},{"$f":"changes_in_energy!AR35*1000000","v":0},{"$f":"changes_in_energy!AS35*1000000","v":0},{"$f":"changes_in_energy!AT35*1000000","v":0},{"$f":"changes_in_energy!AU35*1000000","v":0},{"$f":"changes_in_energy!AV35*1000000","v":0},{"$f":"changes_in_energy!AW35*1000000","v":0},{"$f":"changes_in_energy!AX35*1000000","v":0},{"$f":"changes_in_energy!AY35*1000000","v":0},{"$f":"changes_in_energy!AZ35*1000000","v":0},{"$f":"changes_in_energy!BA35*1000000","v":0},{"$f":"changes_in_energy!BB35*1000000","v":0},{"$f":"changes_in_energy!BC35*1000000","v":0},{"$f":"changes_in_energy!BD35*1000000","v":0},{"$f":"changes_in_energy!BE35*1000000","v":0},{"$f":"changes_in_energy!BF35*1000000","v":0},{"$f":"changes_in_energy!BG35*1000000","v":0},{"$f":"changes_in_energy!BH35*1000000","v":0},{"$f":"changes_in_energy!BI35*1000000","v":0},{"$f":"changes_in_energy!BJ35*1000000","v":0},{"$f":"changes_in_energy!BK35*1000000","v":0},{"$f":"changes_in_energy!BL35*1000000","v":0},{"$f":"changes_in_energy!BM35*1000000","v":0},{"$f":"changes_in_energy!BN35*1000000","v":0},{"$f":"changes_in_energy!BO35*1000000","v":0},{"$f":"changes_in_energy!BP35*1000000","v":0},{"$f":"changes_in_energy!BQ35*1000000","v":0},{"$f":"changes_in_energy!BR35*1000000","v":0},{"$f":"changes_in_energy!BS35*1000000","v":0},{"$f":"changes_in_energy!BT35*1000000","v":0},{"$f":"changes_in_energy!BU35*1000000","v":0},{"$f":"changes_in_energy!BV35*1000000","v":0},{"$f":"changes_in_energy!BW35*1000000","v":0},{"$f":"changes_in_energy!BX35*1000000","v":0},{"$f":"changes_in_energy!BY35*1000000","v":0},{"$f":"changes_in_energy!BZ35*1000000","v":0},{"$f":"changes_in_energy!CA35*1000000","v":0},{"$f":"changes_in_energy!CB35*1000000","v":0},{"$f":"changes_in_energy!CC35*1000000","v":0},{"$f":"changes_in_energy!CD35*1000000","v":0},{"$f":"changes_in_energy!CE35*1000000","v":0},{"$f":"changes_in_energy!CF35*1000000","v":0},{"$f":"changes_in_energy!CG35*1000000","v":0},{"$f":"changes_in_energy!CH35*1000000","v":0},{"$f":"changes_in_energy!CI35*1000000","v":0},{"$f":"changes_in_energy!CJ35*1000000","v":0},{"$f":"changes_in_energy!CK35*1000000","v":0},{"$f":"changes_in_energy!CL35*1000000","v":0},{"$f":"changes_in_energy!CM35*1000000","v":0},{"$f":"changes_in_energy!CN35*1000000","v":0},{"$f":"changes_in_energy!CO35*1000000","v":0},{"$f":"changes_in_energy!CP35*1000000","v":0},{"$f":"changes_in_energy!CQ35*1000000","v":0},{"$f":"changes_in_energy!CR35*1000000","v":0},{"$f":"changes_in_energy!CS35*1000000","v":0},{"$f":"changes_in_energy!CT35*1000000","v":0},{"$f":"changes_in_energy!CU35*1000000","v":0},{"$f":"changes_in_energy!CV35*1000000","v":0},{"$f":"changes_in_energy!CW35*1000000","v":0},{"$f":"changes_in_energy!CX35*1000000","v":0},{"$f":"changes_in_energy!CY35*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M32*conversion_CO2!$D$9","v":0},{"$f":"N32*conversion_CO2!$D$9","v":0},{"$f":"O32*conversion_CO2!$D$9","v":0},{"$f":"P32*conversion_CO2!$D$9","v":0},{"$f":"Q32*conversion_CO2!$D$9","v":0},{"$f":"R32*conversion_CO2!$D$9","v":0},{"$f":"S32*conversion_CO2!$D$9","v":0},{"$f":"T32*conversion_CO2!$D$9","v":0},{"$f":"U32*conversion_CO2!$D$9","v":0},{"$f":"V32*conversion_CO2!$D$9","v":0},{"$f":"W32*conversion_CO2!$D$9","v":0},{"$f":"X32*conversion_CO2!$D$9","v":0},{"$f":"Y32*conversion_CO2!$D$9","v":0},{"$f":"Z32*conversion_CO2!$D$9","v":0},{"$f":"AA32*conversion_CO2!$D$9","v":0},{"$f":"AB32*conversion_CO2!$D$9","v":0},{"$f":"AC32*conversion_CO2!$D$9","v":0},{"$f":"AD32*conversion_CO2!$D$9","v":0},{"$f":"AE32*conversion_CO2!$D$9","v":0},{"$f":"AF32*conversion_CO2!$D$9","v":0},{"$f":"AG32*conversion_CO2!$D$9","v":0},{"$f":"AH32*conversion_CO2!$D$9","v":0},{"$f":"AI32*conversion_CO2!$D$9","v":0},{"$f":"AJ32*conversion_CO2!$D$9","v":0},{"$f":"AK32*conversion_CO2!$D$9","v":0},{"$f":"AL32*conversion_CO2!$D$9","v":0},{"$f":"AM32*conversion_CO2!$D$9","v":0},{"$f":"AN32*conversion_CO2!$D$9","v":0},{"$f":"AO32*conversion_CO2!$D$9","v":0},{"$f":"AP32*conversion_CO2!$D$9","v":0},{"$f":"AQ32*conversion_CO2!$D$9","v":0},{"$f":"AR32*conversion_CO2!$D$9","v":0},{"$f":"AS32*conversion_CO2!$D$9","v":0},{"$f":"AT32*conversion_CO2!$D$9","v":0},{"$f":"AU32*conversion_CO2!$D$9","v":0},{"$f":"AV32*conversion_CO2!$D$9","v":0},{"$f":"AW32*conversion_CO2!$D$9","v":0},{"$f":"AX32*conversion_CO2!$D$9","v":0},{"$f":"AY32*conversion_CO2!$D$9","v":0},{"$f":"AZ32*conversion_CO2!$D$9","v":0},{"$f":"BA32*conversion_CO2!$D$9","v":0},{"$f":"BB32*conversion_CO2!$D$9","v":0},{"$f":"BC32*conversion_CO2!$D$9","v":0},{"$f":"BD32*conversion_CO2!$D$9","v":0},{"$f":"BE32*conversion_CO2!$D$9","v":0},{"$f":"BF32*conversion_CO2!$D$9","v":0},{"$f":"BG32*conversion_CO2!$D$9","v":0},{"$f":"BH32*conversion_CO2!$D$9","v":0},{"$f":"BI32*conversion_CO2!$D$9","v":0},{"$f":"BJ32*conversion_CO2!$D$9","v":0},{"$f":"BK32*conversion_CO2!$D$9","v":0},{"$f":"BL32*conversion_CO2!$D$9","v":0},{"$f":"BM32*conversion_CO2!$D$9","v":0},{"$f":"BN32*conversion_CO2!$D$9","v":0},{"$f":"BO32*conversion_CO2!$D$9","v":0},{"$f":"BP32*conversion_CO2!$D$9","v":0},{"$f":"BQ32*conversion_CO2!$D$9","v":0},{"$f":"BR32*conversion_CO2!$D$9","v":0},{"$f":"BS32*conversion_CO2!$D$9","v":0},{"$f":"BT32*conversion_CO2!$D$9","v":0},{"$f":"BU32*conversion_CO2!$D$9","v":0},{"$f":"BV32*conversion_CO2!$D$9","v":0},{"$f":"BW32*conversion_CO2!$D$9","v":0},{"$f":"BX32*conversion_CO2!$D$9","v":0},{"$f":"BY32*conversion_CO2!$D$9","v":0},{"$f":"BZ32*conversion_CO2!$D$9","v":0},{"$f":"CA32*conversion_CO2!$D$9","v":0},{"$f":"CB32*conversion_CO2!$D$9","v":0},{"$f":"CC32*conversion_CO2!$D$9","v":0},{"$f":"CD32*conversion_CO2!$D$9","v":0},{"$f":"CE32*conversion_CO2!$D$9","v":0},{"$f":"CF32*conversion_CO2!$D$9","v":0},{"$f":"CG32*conversion_CO2!$D$9","v":0},{"$f":"CH32*conversion_CO2!$D$9","v":0},{"$f":"CI32*conversion_CO2!$D$9","v":0},{"$f":"CJ32*conversion_CO2!$D$9","v":0},{"$f":"CK32*conversion_CO2!$D$9","v":0},{"$f":"CL32*conversion_CO2!$D$9","v":0},{"$f":"CM32*conversion_CO2!$D$9","v":0},{"$f":"CN32*conversion_CO2!$D$9","v":0},{"$f":"CO32*conversion_CO2!$D$9","v":0},{"$f":"CP32*conversion_CO2!$D$9","v":0},{"$f":"CQ32*conversion_CO2!$D$9","v":0},{"$f":"CR32*conversion_CO2!$D$9","v":0},{"$f":"CS32*conversion_CO2!$D$9","v":0},{"$f":"CT32*conversion_CO2!$D$9","v":0},{"$f":"CU32*conversion_CO2!$D$9","v":0},{"$f":"CV32*conversion_CO2!$D$9","v":0},{"$f":"CW32*conversion_CO2!$D$9","v":0},{"$f":"CX32*conversion_CO2!$D$9","v":0},{"$f":"CY32*conversion_CO2!$D$9","v":0}]
[]
["Industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M36*1000000","v":0},{"$f":"changes_in_energy!N36*1000000","v":0},{"$f":"changes_in_energy!O36*1000000","v":0},{"$f":"changes_in_energy!P36*1000000","v":0},{"$f":"changes_in_energy!Q36*1000000","v":0},{"$f":"changes_in_energy!R36*1000000","v":0},{"$f":"changes_in_energy!S36*1000000","v":0},{"$f":"changes_in_energy!T36*1000000","v":0},{"$f":"changes_in_energy!U36*1000000","v":0},{"$f":"changes_in_energy!V36*1000000","v":0},{"$f":"changes_in_energy!W36*1000000","v":0},{"$f":"changes_in_energy!X36*1000000","v":0},{"$f":"changes_in_energy!Y36*1000000","v":0},{"$f":"changes_in_energy!Z36*1000000","v":0},{"$f":"changes_in_energy!AA36*1000000","v":0},{"$f":"changes_in_energy!AB36*1000000","v":0},{"$f":"changes_in_energy!AC36*1000000","v":0},{"$f":"changes_in_energy!AD36*1000000","v":0},{"$f":"changes_in_energy!AE36*1000000","v":0},{"$f":"changes_in_energy!AF36*1000000","v":0},{"$f":"changes_in_energy!AG36*1000000","v":0},{"$f":"changes_in_energy!AH36*1000000","v":0},{"$f":"changes_in_energy!AI36*1000000","v":0},{"$f":"changes_in_energy!AJ36*1000000","v":0},{"$f":"changes_in_energy!AK36*1000000","v":0},{"$f":"changes_in_energy!AL36*1000000","v":0},{"$f":"changes_in_energy!AM36*1000000","v":0},{"$f":"changes_in_energy!AN36*1000000","v":0},{"$f":"changes_in_energy!AO36*1000000","v":0},{"$f":"changes_in_energy!AP36*1000000","v":0},{"$f":"changes_in_energy!AQ36*1000000","v":0},{"$f":"changes_in_energy!AR36*1000000","v":0},{"$f":"changes_in_energy!AS36*1000000","v":0},{"$f":"changes_in_energy!AT36*1000000","v":0},{"$f":"changes_in_energy!AU36*1000000","v":0},{"$f":"changes_in_energy!AV36*1000000","v":0},{"$f":"changes_in_energy!AW36*1000000","v":0},{"$f":"changes_in_energy!AX36*1000000","v":0},{"$f":"changes_in_energy!AY36*1000000","v":0},{"$f":"changes_in_energy!AZ36*1000000","v":0},{"$f":"changes_in_energy!BA36*1000000","v":0},{"$f":"changes_in_energy!BB36*1000000","v":0},{"$f":"changes_in_energy!BC36*1000000","v":0},{"$f":"changes_in_energy!BD36*1000000","v":0},{"$f":"changes_in_energy!BE36*1000000","v":0},{"$f":"changes_in_energy!BF36*1000000","v":0},{"$f":"changes_in_energy!BG36*1000000","v":0},{"$f":"changes_in_energy!BH36*1000000","v":0},{"$f":"changes_in_energy!BI36*1000000","v":0},{"$f":"changes_in_energy!BJ36*1000000","v":0},{"$f":"changes_in_energy!BK36*1000000","v":0},{"$f":"changes_in_energy!BL36*1000000","v":0},{"$f":"changes_in_energy!BM36*1000000","v":0},{"$f":"changes_in_energy!BN36*1000000","v":0},{"$f":"changes_in_energy!BO36*1000000","v":0},{"$f":"changes_in_energy!BP36*1000000","v":0},{"$f":"changes_in_energy!BQ36*1000000","v":0},{"$f":"changes_in_energy!BR36*1000000","v":0},{"$f":"changes_in_energy!BS36*1000000","v":0},{"$f":"changes_in_energy!BT36*1000000","v":0},{"$f":"changes_in_energy!BU36*1000000","v":0},{"$f":"changes_in_energy!BV36*1000000","v":0},{"$f":"changes_in_energy!BW36*1000000","v":0},{"$f":"changes_in_energy!BX36*1000000","v":0},{"$f":"changes_in_energy!BY36*1000000","v":0},{"$f":"changes_in_energy!BZ36*1000000","v":0},{"$f":"changes_in_energy!CA36*1000000","v":0},{"$f":"changes_in_energy!CB36*1000000","v":0},{"$f":"changes_in_energy!CC36*1000000","v":0},{"$f":"changes_in_energy!CD36*1000000","v":0},{"$f":"changes_in_energy!CE36*1000000","v":0},{"$f":"changes_in_energy!CF36*1000000","v":0},{"$f":"changes_in_energy!CG36*1000000","v":0},{"$f":"changes_in_energy!CH36*1000000","v":0},{"$f":"changes_in_energy!CI36*1000000","v":0},{"$f":"changes_in_energy!CJ36*1000000","v":0},{"$f":"changes_in_energy!CK36*1000000","v":0},{"$f":"changes_in_energy!CL36*1000000","v":0},{"$f":"changes_in_energy!CM36*1000000","v":0},{"$f":"changes_in_energy!CN36*1000000","v":0},{"$f":"changes_in_energy!CO36*1000000","v":0},{"$f":"changes_in_energy!CP36*1000000","v":0},{"$f":"changes_in_energy!CQ36*1000000","v":0},{"$f":"changes_in_energy!CR36*1000000","v":0},{"$f":"changes_in_energy!CS36*1000000","v":0},{"$f":"changes_in_energy!CT36*1000000","v":0},{"$f":"changes_in_energy!CU36*1000000","v":0},{"$f":"changes_in_energy!CV36*1000000","v":0},{"$f":"changes_in_energy!CW36*1000000","v":0},{"$f":"changes_in_energy!CX36*1000000","v":0},{"$f":"changes_in_energy!CY36*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M35*conversion_CO2!$D$8","v":0},{"$f":"N35*conversion_CO2!$D$8","v":0},{"$f":"O35*conversion_CO2!$D$8","v":0},{"$f":"P35*conversion_CO2!$D$8","v":0},{"$f":"Q35*conversion_CO2!$D$8","v":0},{"$f":"R35*conversion_CO2!$D$8","v":0},{"$f":"S35*conversion_CO2!$D$8","v":0},{"$f":"T35*conversion_CO2!$D$8","v":0},{"$f":"U35*conversion_CO2!$D$8","v":0},{"$f":"V35*conversion_CO2!$D$8","v":0},{"$f":"W35*conversion_CO2!$D$8","v":0},{"$f":"X35*conversion_CO2!$D$8","v":0},{"$f":"Y35*conversion_CO2!$D$8","v":0},{"$f":"Z35*conversion_CO2!$D$8","v":0},{"$f":"AA35*conversion_CO2!$D$8","v":0},{"$f":"AB35*conversion_CO2!$D$8","v":0},{"$f":"AC35*conversion_CO2!$D$8","v":0},{"$f":"AD35*conversion_CO2!$D$8","v":0},{"$f":"AE35*conversion_CO2!$D$8","v":0},{"$f":"AF35*conversion_CO2!$D$8","v":0},{"$f":"AG35*conversion_CO2!$D$8","v":0},{"$f":"AH35*conversion_CO2!$D$8","v":0},{"$f":"AI35*conversion_CO2!$D$8","v":0},{"$f":"AJ35*conversion_CO2!$D$8","v":0},{"$f":"AK35*conversion_CO2!$D$8","v":0},{"$f":"AL35*conversion_CO2!$D$8","v":0},{"$f":"AM35*conversion_CO2!$D$8","v":0},{"$f":"AN35*conversion_CO2!$D$8","v":0},{"$f":"AO35*conversion_CO2!$D$8","v":0},{"$f":"AP35*conversion_CO2!$D$8","v":0},{"$f":"AQ35*conversion_CO2!$D$8","v":0},{"$f":"AR35*conversion_CO2!$D$8","v":0},{"$f":"AS35*conversion_CO2!$D$8","v":0},{"$f":"AT35*conversion_CO2!$D$8","v":0},{"$f":"AU35*conversion_CO2!$D$8","v":0},{"$f":"AV35*conversion_CO2!$D$8","v":0},{"$f":"AW35*conversion_CO2!$D$8","v":0},{"$f":"AX35*conversion_CO2!$D$8","v":0},{"$f":"AY35*conversion_CO2!$D$8","v":0},{"$f":"AZ35*conversion_CO2!$D$8","v":0},{"$f":"BA35*conversion_CO2!$D$8","v":0},{"$f":"BB35*conversion_CO2!$D$8","v":0},{"$f":"BC35*conversion_CO2!$D$8","v":0},{"$f":"BD35*conversion_CO2!$D$8","v":0},{"$f":"BE35*conversion_CO2!$D$8","v":0},{"$f":"BF35*conversion_CO2!$D$8","v":0},{"$f":"BG35*conversion_CO2!$D$8","v":0},{"$f":"BH35*conversion_CO2!$D$8","v":0},{"$f":"BI35*conversion_CO2!$D$8","v":0},{"$f":"BJ35*conversion_CO2!$D$8","v":0},{"$f":"BK35*conversion_CO2!$D$8","v":0},{"$f":"BL35*conversion_CO2!$D$8","v":0},{"$f":"BM35*conversion_CO2!$D$8","v":0},{"$f":"BN35*conversion_CO2!$D$8","v":0},{"$f":"BO35*conversion_CO2!$D$8","v":0},{"$f":"BP35*conversion_CO2!$D$8","v":0},{"$f":"BQ35*conversion_CO2!$D$8","v":0},{"$f":"BR35*conversion_CO2!$D$8","v":0},{"$f":"BS35*conversion_CO2!$D$8","v":0},{"$f":"BT35*conversion_CO2!$D$8","v":0},{"$f":"BU35*conversion_CO2!$D$8","v":0},{"$f":"BV35*conversion_CO2!$D$8","v":0},{"$f":"BW35*conversion_CO2!$D$8","v":0},{"$f":"BX35*conversion_CO2!$D$8","v":0},{"$f":"BY35*conversion_CO2!$D$8","v":0},{"$f":"BZ35*conversion_CO2!$D$8","v":0},{"$f":"CA35*conversion_CO2!$D$8","v":0},{"$f":"CB35*conversion_CO2!$D$8","v":0},{"$f":"CC35*conversion_CO2!$D$8","v":0},{"$f":"CD35*conversion_CO2!$D$8","v":0},{"$f":"CE35*conversion_CO2!$D$8","v":0},{"$f":"CF35*conversion_CO2!$D$8","v":0},{"$f":"CG35*conversion_CO2!$D$8","v":0},{"$f":"CH35*conversion_CO2!$D$8","v":0},{"$f":"CI35*conversion_CO2!$D$8","v":0},{"$f":"CJ35*conversion_CO2!$D$8","v":0},{"$f":"CK35*conversion_CO2!$D$8","v":0},{"$f":"CL35*conversion_CO2!$D$8","v":0},{"$f":"CM35*conversion_CO2!$D$8","v":0},{"$f":"CN35*conversion_CO2!$D$8","v":0},{"$f":"CO35*conversion_CO2!$D$8","v":0},{"$f":"CP35*conversion_CO2!$D$8","v":0},{"$f":"CQ35*conversion_CO2!$D$8","v":0},{"$f":"CR35*conversion_CO2!$D$8","v":0},{"$f":"CS35*conversion_CO2!$D$8","v":0},{"$f":"CT35*conversion_CO2!$D$8","v":0},{"$f":"CU35*conversion_CO2!$D$8","v":0},{"$f":"CV35*conversion_CO2!$D$8","v":0},{"$f":"CW35*conversion_CO2!$D$8","v":0},{"$f":"CX35*conversion_CO2!$D$8","v":0},{"$f":"CY35*conversion_CO2!$D$8","v":0}]
[]
[]
["SUMMARY OF TRADED SECTOR CO2 EMISSIONS"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Change in CO2e emissions","kg",null,null,null,null,null,null,null,null,null,null,{"$f":"M6+M9+M12+M18+M21+M24+M30+M33+M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI6+AI9+AI12+AI18+AI21+AI24+AI30+AI33+AI36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO6+BO9+BO12+BO18+BO21+BO24+BO30+BO33+BO36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Change in CO2e emissions","tonnes",null,null,null,null,null,null,null,null,null,null,{"$f":"M43/1000","v":0},0,0,0,0,{"$f":"R43/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB43/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL43/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["TOTAL (tonnes CO2e)",{"$f":"SUM(C44:CY44)","v":0}]

{"sheet":"NTS_CO2","index":21,"n_rows":56,"n_cols":103,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["NON-TRADED SECTOR - CHANGES IN CO2 EMISSIONS"]
[]
["GAS",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M47*1000000","v":0},{"$f":"changes_in_energy!N47*1000000","v":0},{"$f":"changes_in_energy!O47*1000000","v":0},{"$f":"changes_in_energy!P47*1000000","v":0},{"$f":"changes_in_energy!Q47*1000000","v":0},{"$f":"changes_in_energy!R47*1000000","v":0},{"$f":"changes_in_energy!S47*1000000","v":0},{"$f":"changes_in_energy!T47*1000000","v":0},{"$f":"changes_in_energy!U47*1000000","v":0},{"$f":"changes_in_energy!V47*1000000","v":0},{"$f":"changes_in_energy!W47*1000000","v":0},{"$f":"changes_in_energy!X47*1000000","v":0},{"$f":"changes_in_energy!Y47*1000000","v":0},{"$f":"changes_in_energy!Z47*1000000","v":0},{"$f":"changes_in_energy!AA47*1000000","v":0},{"$f":"changes_in_energy!AB47*1000000","v":0},{"$f":"changes_in_energy!AC47*1000000","v":0},{"$f":"changes_in_energy!AD47*1000000","v":0},{"$f":"changes_in_energy!AE47*1000000","v":0},{"$f":"changes_in_energy!AF47*1000000","v":0},{"$f":"changes_in_energy!AG47*1000000","v":0},{"$f":"changes_in_energy!AH47*1000000","v":0},{"$f":"changes_in_energy!AI47*1000000","v":0},{"$f":"changes_in_energy!AJ47*1000000","v":0},{"$f":"changes_in_energy!AK47*1000000","v":0},{"$f":"changes_in_energy!AL47*1000000","v":0},{"$f":"changes_in_energy!AM47*1000000","v":0},{"$f":"changes_in_energy!AN47*1000000","v":0},{"$f":"changes_in_energy!AO47*1000000","v":0},{"$f":"changes_in_energy!AP47*1000000","v":0},{"$f":"changes_in_energy!AQ47*1000000","v":0},{"$f":"changes_in_energy!AR47*1000000","v":0},{"$f":"changes_in_energy!AS47*1000000","v":0},{"$f":"changes_in_energy!AT47*1000000","v":0},{"$f":"changes_in_energy!AU47*1000000","v":0},{"$f":"changes_in_energy!AV47*1000000","v":0},{"$f":"changes_in_energy!AW47*1000000","v":0},{"$f":"changes_in_energy!AX47*1000000","v":0},{"$f":"changes_in_energy!AY47*1000000","v":0},{"$f":"changes_in_energy!AZ47*1000000","v":0},{"$f":"changes_in_energy!BA47*1000000","v":0},{"$f":"changes_in_energy!BB47*1000000","v":0},{"$f":"changes_in_energy!BC47*1000000","v":0},{"$f":"changes_in_energy!BD47*1000000","v":0},{"$f":"changes_in_energy!BE47*1000000","v":0},{"$f":"changes_in_energy!BF47*1000000","v":0},{"$f":"changes_in_energy!BG47*1000000","v":0},{"$f":"changes_in_energy!BH47*1000000","v":0},{"$f":"changes_in_energy!BI47*1000000","v":0},{"$f":"changes_in_energy!BJ47*1000000","v":0},{"$f":"changes_in_energy!BK47*1000000","v":0},{"$f":"changes_in_energy!BL47*1000000","v":0},{"$f":"changes_in_energy!BM47*1000000","v":0},{"$f":"changes_in_energy!BN47*1000000","v":0},{"$f":"changes_in_energy!BO47*1000000","v":0},{"$f":"changes_in_energy!BP47*1000000","v":0},{"$f":"changes_in_energy!BQ47*1000000","v":0},{"$f":"changes_in_energy!BR47*1000000","v":0},{"$f":"changes_in_energy!BS47*1000000","v":0},{"$f":"changes_in_energy!BT47*1000000","v":0},{"$f":"changes_in_energy!BU47*1000000","v":0},{"$f":"changes_in_energy!BV47*1000000","v":0},{"$f":"changes_in_energy!BW47*1000000","v":0},{"$f":"changes_in_energy!BX47*1000000","v":0},{"$f":"changes_in_energy!BY47*1000000","v":0},{"$f":"changes_in_energy!BZ47*1000000","v":0},{"$f":"changes_in_energy!CA47*1000000","v":0},{"$f":"changes_in_energy!CB47*1000000","v":0},{"$f":"changes_in_energy!CC47*1000000","v":0},{"$f":"changes_in_energy!CD47*1000000","v":0},{"$f":"changes_in_energy!CE47*1000000","v":0},{"$f":"changes_in_energy!CF47*1000000","v":0},{"$f":"changes_in_energy!CG47*1000000","v":0},{"$f":"changes_in_energy!CH47*1000000","v":0},{"$f":"changes_in_energy!CI47*1000000","v":0},{"$f":"changes_in_energy!CJ47*1000000","v":0},{"$f":"changes_in_energy!CK47*1000000","v":0},{"$f":"changes_in_energy!CL47*1000000","v":0},{"$f":"changes_in_energy!CM47*1000000","v":0},{"$f":"changes_in_energy!CN47*1000000","v":0},{"$f":"changes_in_energy!CO47*1000000","v":0},{"$f":"changes_in_energy!CP47*1000000","v":0},{"$f":"changes_in_energy!CQ47*1000000","v":0},{"$f":"changes_in_energy!CR47*1000000","v":0},{"$f":"changes_in_energy!CS47*1000000","v":0},{"$f":"changes_in_energy!CT47*1000000","v":0},{"$f":"changes_in_energy!CU47*1000000","v":0},{"$f":"changes_in_energy!CV47*1000000","v":0},{"$f":"changes_in_energy!CW47*1000000","v":0},{"$f":"changes_in_energy!CX47*1000000","v":0},{"$f":"changes_in_energy!CY47*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M5*conversion_CO2!$D$5","v":0},{"$f":"N5*conversion_CO2!$D$5","v":0},{"$f":"O5*conversion_CO2!$D$5","v":0},{"$f":"P5*conversion_CO2!$D$5","v":0},{"$f":"Q5*conversion_CO2!$D$5","v":0},{"$f":"R5*conversion_CO2!$D$5","v":0},{"$f":"S5*conversion_CO2!$D$5","v":0},{"$f":"T5*conversion_CO2!$D$5","v":0},{"$f":"U5*conversion_CO2!$D$5","v":0},{"$f":"V5*conversion_CO2!$D$5","v":0},{"$f":"W5*conversion_CO2!$D$5","v":0},{"$f":"X5*conversion_CO2!$D$5","v":0},{"$f":"Y5*conversion_CO2!$D$5","v":0},{"$f":"Z5*conversion_CO2!$D$5","v":0},{"$f":"AA5*conversion_CO2!$D$5","v":0},{"$f":"AB5*conversion_CO2!$D$5","v":0},{"$f":"AC5*conversion_CO2!$D$5","v":0},{"$f":"AD5*conversion_CO2!$D$5","v":0},{"$f":"AE5*conversion_CO2!$D$5","v":0},{"$f":"AF5*conversion_CO2!$D$5","v":0},{"$f":"AG5*conversion_CO2!$D$5","v":0},{"$f":"AH5*conversion_CO2!$D$5","v":0},{"$f":"AI5*conversion_CO2!$D$5","v":0},{"$f":"AJ5*conversion_CO2!$D$5","v":0},{"$f":"AK5*conversion_CO2!$D$5","v":0},{"$f":"AL5*conversion_CO2!$D$5","v":0},{"$f":"AM5*conversion_CO2!$D$5","v":0},{"$f":"AN5*conversion_CO2!$D$5","v":0},{"$f":"AO5*conversion_CO2!$D$5","v":0},{"$f":"AP5*conversion_CO2!$D$5","v":0},{"$f":"AQ5*conversion_CO2!$D$5","v":0},{"$f":"AR5*conversion_CO2!$D$5","v":0},{"$f":"AS5*conversion_CO2!$D$5","v":0},{"$f":"AT5*conversion_CO2!$D$5","v":0},{"$f":"AU5*conversion_CO2!$D$5","v":0},{"$f":"AV5*conversion_CO2!$D$5","v":0},{"$f":"AW5*conversion_CO2!$D$5","v":0},{"$f":"AX5*conversion_CO2!$D$5","v":0},{"$f":"AY5*conversion_CO2!$D$5","v":0},{"$f":"AZ5*conversion_CO2!$D$5","v":0},{"$f":"BA5*conversion_CO2!$D$5","v":0},{"$f":"BB5*conversion_CO2!$D$5","v":0},{"$f":"BC5*conversion_CO2!$D$5","v":0},{"$f":"BD5*conversion_CO2!$D$5","v":0},{"$f":"BE5*conversion_CO2!$D$5","v":0},{"$f":"BF5*conversion_CO2!$D$5","v":0},{"$f":"BG5*conversion_CO2!$D$5","v":0},{"$f":"BH5*conversion_CO2!$D$5","v":0},{"$f":"BI5*conversion_CO2!$D$5","v":0},{"$f":"BJ5*conversion_CO2!$D$5","v":0},{"$f":"BK5*conversion_CO2!$D$5","v":0},{"$f":"BL5*conversion_CO2!$D$5","v":0},{"$f":"BM5*conversion_CO2!$D$5","v":0},{"$f":"BN5*conversion_CO2!$D$5","v":0},{"$f":"BO5*conversion_CO2!$D$5","v":0},{"$f":"BP5*conversion_CO2!$D$5","v":0},{"$f":"BQ5*conversion_CO2!$D$5","v":0},{"$f":"BR5*conversion_CO2!$D$5","v":0},{"$f":"BS5*conversion_CO2!$D$5","v":0},{"$f":"BT5*conversion_CO2!$D$5","v":0},{"$f":"BU5*conversion_CO2!$D$5","v":0},{"$f":"BV5*conversion_CO2!$D$5","v":0},{"$f":"BW5*conversion_CO2!$D$5","v":0},{"$f":"BX5*conversion_CO2!$D$5","v":0},{"$f":"BY5*conversion_CO2!$D$5","v":0},{"$f":"BZ5*conversion_CO2!$D$5","v":0},{"$f":"CA5*conversion_CO2!$D$5","v":0},{"$f":"CB5*conversion_CO2!$D$5","v":0},{"$f":"CC5*conversion_CO2!$D$5","v":0},{"$f":"CD5*conversion_CO2!$D$5","v":0},{"$f":"CE5*conversion_CO2!$D$5","v":0},{"$f":"CF5*conversion_CO2!$D$5","v":0},{"$f":"CG5*conversion_CO2!$D$5","v":0},{"$f":"CH5*conversion_CO2!$D$5","v":0},{"$f":"CI5*conversion_CO2!$D$5","v":0},{"$f":"CJ5*conversion_CO2!$D$5","v":0},{"$f":"CK5*conversion_CO2!$D$5","v":0},{"$f":"CL5*conversion_CO2!$D$5","v":0},{"$f":"CM5*conversion_CO2!$D$5","v":0},{"$f":"CN5*conversion_CO2!$D$5","v":0},{"$f":"CO5*conversion_CO2!$D$5","v":0},{"$f":"CP5*conversion_CO2!$D$5","v":0},{"$f":"CQ5*conversion_CO2!$D$5","v":0},{"$f":"CR5*conversion_CO2!$D$5","v":0},{"$f":"CS5*conversion_CO2!$D$5","v":0},{"$f":"CT5*conversion_CO2!$D$5","v":0},{"$f":"CU5*conversion_CO2!$D$5","v":0},{"$f":"CV5*conversion_CO2!$D$5","v":0},{"$f":"CW5*conversion_CO2!$D$5","v":0},{"$f":"CX5*conversion_CO2!$D$5","v":0},{"$f":"CY5*conversion_CO2!$D$5","v":0}]
[]
["Commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M48*1000000","v":0},{"$f":"changes_in_energy!N48*1000000","v":0},{"$f":"changes_in_energy!O48*1000000","v":0},{"$f":"changes_in_energy!P48*1000000","v":0},{"$f":"changes_in_energy!Q48*1000000","v":0},{"$f":"changes_in_energy!R48*1000000","v":0},{"$f":"changes_in_energy!S48*1000000","v":0},{"$f":"changes_in_energy!T48*1000000","v":0},{"$f":"changes_in_energy!U48*1000000","v":0},{"$f":"changes_in_energy!V48*1000000","v":0},{"$f":"changes_in_energy!W48*1000000","v":0},{"$f":"changes_in_energy!X48*1000000","v":0},{"$f":"changes_in_energy!Y48*1000000","v":0},{"$f":"changes_in_energy!Z48*1000000","v":0},{"$f":"changes_in_energy!AA48*1000000","v":0},{"$f":"changes_in_energy!AB48*1000000","v":0},{"$f":"changes_in_energy!AC48*1000000","v":0},{"$f":"changes_in_energy!AD48*1000000","v":0},{"$f":"changes_in_energy!AE48*1000000","v":0},{"$f":"changes_in_energy!AF48*1000000","v":0},{"$f":"changes_in_energy!AG48*1000000","v":0},{"$f":"changes_in_energy!AH48*1000000","v":0},{"$f":"changes_in_energy!AI48*1000000","v":0},{"$f":"changes_in_energy!AJ48*1000000","v":0},{"$f":"changes_in_energy!AK48*1000000","v":0},{"$f":"changes_in_energy!AL48*1000000","v":0},{"$f":"changes_in_energy!AM48*1000000","v":0},{"$f":"changes_in_energy!AN48*1000000","v":0},{"$f":"changes_in_energy!AO48*1000000","v":0},{"$f":"changes_in_energy!AP48*1000000","v":0},{"$f":"changes_in_energy!AQ48*1000000","v":0},{"$f":"changes_in_energy!AR48*1000000","v":0},{"$f":"changes_in_energy!AS48*1000000","v":0},{"$f":"changes_in_energy!AT48*1000000","v":0},{"$f":"changes_in_energy!AU48*1000000","v":0},{"$f":"changes_in_energy!AV48*1000000","v":0},{"$f":"changes_in_energy!AW48*1000000","v":0},{"$f":"changes_in_energy!AX48*1000000","v":0},{"$f":"changes_in_energy!AY48*1000000","v":0},{"$f":"changes_in_energy!AZ48*1000000","v":0},{"$f":"changes_in_energy!BA48*1000000","v":0},{"$f":"changes_in_energy!BB48*1000000","v":0},{"$f":"changes_in_energy!BC48*1000000","v":0},{"$f":"changes_in_energy!BD48*1000000","v":0},{"$f":"changes_in_energy!BE48*1000000","v":0},{"$f":"changes_in_energy!BF48*1000000","v":0},{"$f":"changes_in_energy!BG48*1000000","v":0},{"$f":"changes_in_energy!BH48*1000000","v":0},{"$f":"changes_in_energy!BI48*1000000","v":0},{"$f":"changes_in_energy!BJ48*1000000","v":0},{"$f":"changes_in_energy!BK48*1000000","v":0},{"$f":"changes_in_energy!BL48*1000000","v":0},{"$f":"changes_in_energy!BM48*1000000","v":0},{"$f":"changes_in_energy!BN48*1000000","v":0},{"$f":"changes_in_energy!BO48*1000000","v":0},{"$f":"changes_in_energy!BP48*1000000","v":0},{"$f":"changes_in_energy!BQ48*1000000","v":0},{"$f":"changes_in_energy!BR48*1000000","v":0},{"$f":"changes_in_energy!BS48*1000000","v":0},{"$f":"changes_in_energy!BT48*1000000","v":0},{"$f":"changes_in_energy!BU48*1000000","v":0},{"$f":"changes_in_energy!BV48*1000000","v":0},{"$f":"changes_in_energy!BW48*1000000","v":0},{"$f":"changes_in_energy!BX48*1000000","v":0},{"$f":"changes_in_energy!BY48*1000000","v":0},{"$f":"changes_in_energy!BZ48*1000000","v":0},{"$f":"changes_in_energy!CA48*1000000","v":0},{"$f":"changes_in_energy!CB48*1000000","v":0},{"$f":"changes_in_energy!CC48*1000000","v":0},{"$f":"changes_in_energy!CD48*1000000","v":0},{"$f":"changes_in_energy!CE48*1000000","v":0},{"$f":"changes_in_energy!CF48*1000000","v":0},{"$f":"changes_in_energy!CG48*1000000","v":0},{"$f":"changes_in_energy!CH48*1000000","v":0},{"$f":"changes_in_energy!CI48*1000000","v":0},{"$f":"changes_in_energy!CJ48*1000000","v":0},{"$f":"changes_in_energy!CK48*1000000","v":0},{"$f":"changes_in_energy!CL48*1000000","v":0},{"$f":"changes_in_energy!CM48*1000000","v":0},{"$f":"changes_in_energy!CN48*1000000","v":0},{"$f":"changes_in_energy!CO48*1000000","v":0},{"$f":"changes_in_energy!CP48*1000000","v":0},{"$f":"changes_in_energy!CQ48*1000000","v":0},{"$f":"changes_in_energy!CR48*1000000","v":0},{"$f":"changes_in_energy!CS48*1000000","v":0},{"$f":"changes_in_energy!CT48*1000000","v":0},{"$f":"changes_in_energy!CU48*1000000","v":0},{"$f":"changes_in_energy!CV48*1000000","v":0},{"$f":"changes_in_energy!CW48*1000000","v":0},{"$f":"changes_in_energy!CX48*1000000","v":0},{"$f":"changes_in_energy!CY48*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M8*conversion_CO2!$D$5","v":0},{"$f":"N8*conversion_CO2!$D$5","v":0},{"$f":"O8*conversion_CO2!$D$5","v":0},{"$f":"P8*conversion_CO2!$D$5","v":0},{"$f":"Q8*conversion_CO2!$D$5","v":0},{"$f":"R8*conversion_CO2!$D$5","v":0},{"$f":"S8*conversion_CO2!$D$5","v":0},{"$f":"T8*conversion_CO2!$D$5","v":0},{"$f":"U8*conversion_CO2!$D$5","v":0},{"$f":"V8*conversion_CO2!$D$5","v":0},{"$f":"W8*conversion_CO2!$D$5","v":0},{"$f":"X8*conversion_CO2!$D$5","v":0},{"$f":"Y8*conversion_CO2!$D$5","v":0},{"$f":"Z8*conversion_CO2!$D$5","v":0},{"$f":"AA8*conversion_CO2!$D$5","v":0},{"$f":"AB8*conversion_CO2!$D$5","v":0},{"$f":"AC8*conversion_CO2!$D$5","v":0},{"$f":"AD8*conversion_CO2!$D$5","v":0},{"$f":"AE8*conversion_CO2!$D$5","v":0},{"$f":"AF8*conversion_CO2!$D$5","v":0},{"$f":"AG8*conversion_CO2!$D$5","v":0},{"$f":"AH8*conversion_CO2!$D$5","v":0},{"$f":"AI8*conversion_CO2!$D$5","v":0},{"$f":"AJ8*conversion_CO2!$D$5","v":0},{"$f":"AK8*conversion_CO2!$D$5","v":0},{"$f":"AL8*conversion_CO2!$D$5","v":0},{"$f":"AM8*conversion_CO2!$D$5","v":0},{"$f":"AN8*conversion_CO2!$D$5","v":0},{"$f":"AO8*conversion_CO2!$D$5","v":0},{"$f":"AP8*conversion_CO2!$D$5","v":0},{"$f":"AQ8*conversion_CO2!$D$5","v":0},{"$f":"AR8*conversion_CO2!$D$5","v":0},{"$f":"AS8*conversion_CO2!$D$5","v":0},{"$f":"AT8*conversion_CO2!$D$5","v":0},{"$f":"AU8*conversion_CO2!$D$5","v":0},{"$f":"AV8*conversion_CO2!$D$5","v":0},{"$f":"AW8*conversion_CO2!$D$5","v":0},{"$f":"AX8*conversion_CO2!$D$5","v":0},{"$f":"AY8*conversion_CO2!$D$5","v":0},{"$f":"AZ8*conversion_CO2!$D$5","v":0},{"$f":"BA8*conversion_CO2!$D$5","v":0},{"$f":"BB8*conversion_CO2!$D$5","v":0},{"$f":"BC8*conversion_CO2!$D$5","v":0},{"$f":"BD8*conversion_CO2!$D$5","v":0},{"$f":"BE8*conversion_CO2!$D$5","v":0},{"$f":"BF8*conversion_CO2!$D$5","v":0},{"$f":"BG8*conversion_CO2!$D$5","v":0},{"$f":"BH8*conversion_CO2!$D$5","v":0},{"$f":"BI8*conversion_CO2!$D$5","v":0},{"$f":"BJ8*conversion_CO2!$D$5","v":0},{"$f":"BK8*conversion_CO2!$D$5","v":0},{"$f":"BL8*conversion_CO2!$D$5","v":0},{"$f":"BM8*conversion_CO2!$D$5","v":0},{"$f":"BN8*conversion_CO2!$D$5","v":0},{"$f":"BO8*conversion_CO2!$D$5","v":0},{"$f":"BP8*conversion_CO2!$D$5","v":0},{"$f":"BQ8*conversion_CO2!$D$5","v":0},{"$f":"BR8*conversion_CO2!$D$5","v":0},{"$f":"BS8*conversion_CO2!$D$5","v":0},{"$f":"BT8*conversion_CO2!$D$5","v":0},{"$f":"BU8*conversion_CO2!$D$5","v":0},{"$f":"BV8*conversion_CO2!$D$5","v":0},{"$f":"BW8*conversion_CO2!$D$5","v":0},{"$f":"BX8*conversion_CO2!$D$5","v":0},{"$f":"BY8*conversion_CO2!$D$5","v":0},{"$f":"BZ8*conversion_CO2!$D$5","v":0},{"$f":"CA8*conversion_CO2!$D$5","v":0},{"$f":"CB8*conversion_CO2!$D$5","v":0},{"$f":"CC8*conversion_CO2!$D$5","v":0},{"$f":"CD8*conversion_CO2!$D$5","v":0},{"$f":"CE8*conversion_CO2!$D$5","v":0},{"$f":"CF8*conversion_CO2!$D$5","v":0},{"$f":"CG8*conversion_CO2!$D$5","v":0},{"$f":"CH8*conversion_CO2!$D$5","v":0},{"$f":"CI8*conversion_CO2!$D$5","v":0},{"$f":"CJ8*conversion_CO2!$D$5","v":0},{"$f":"CK8*conversion_CO2!$D$5","v":0},{"$f":"CL8*conversion_CO2!$D$5","v":0},{"$f":"CM8*conversion_CO2!$D$5","v":0},{"$f":"CN8*conversion_CO2!$D$5","v":0},{"$f":"CO8*conversion_CO2!$D$5","v":0},{"$f":"CP8*conversion_CO2!$D$5","v":0},{"$f":"CQ8*conversion_CO2!$D$5","v":0},{"$f":"CR8*conversion_CO2!$D$5","v":0},{"$f":"CS8*conversion_CO2!$D$5","v":0},{"$f":"CT8*conversion_CO2!$D$5","v":0},{"$f":"CU8*conversion_CO2!$D$5","v":0},{"$f":"CV8*conversion_CO2!$D$5","v":0},{"$f":"CW8*conversion_CO2!$D$5","v":0},{"$f":"CX8*conversion_CO2!$D$5","v":0},{"$f":"CY8*conversion_CO2!$D$5","v":0}]
[]
["Industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M49*1000000","v":0},{"$f":"changes_in_energy!N49*1000000","v":0},{"$f":"changes_in_energy!O49*1000000","v":0},{"$f":"changes_in_energy!P49*1000000","v":0},{"$f":"changes_in_energy!Q49*1000000","v":0},{"$f":"changes_in_energy!R49*1000000","v":0},{"$f":"changes_in_energy!S49*1000000","v":0},{"$f":"changes_in_energy!T49*1000000","v":0},{"$f":"changes_in_energy!U49*1000000","v":0},{"$f":"changes_in_energy!V49*1000000","v":0},{"$f":"changes_in_energy!W49*1000000","v":0},{"$f":"changes_in_energy!X49*1000000","v":0},{"$f":"changes_in_energy!Y49*1000000","v":0},{"$f":"changes_in_energy!Z49*1000000","v":0},{"$f":"changes_in_energy!AA49*1000000","v":0},{"$f":"changes_in_energy!AB49*1000000","v":0},{"$f":"changes_in_energy!AC49*1000000","v":0},{"$f":"changes_in_energy!AD49*1000000","v":0},{"$f":"changes_in_energy!AE49*1000000","v":0},{"$f":"changes_in_energy!AF49*1000000","v":0},{"$f":"changes_in_energy!AG49*1000000","v":0},{"$f":"changes_in_energy!AH49*1000000","v":0},{"$f":"changes_in_energy!AI49*1000000","v":0},{"$f":"changes_in_energy!AJ49*1000000","v":0},{"$f":"changes_in_energy!AK49*1000000","v":0},{"$f":"changes_in_energy!AL49*1000000","v":0},{"$f":"changes_in_energy!AM49*1000000","v":0},{"$f":"changes_in_energy!AN49*1000000","v":0},{"$f":"changes_in_energy!AO49*1000000","v":0},{"$f":"changes_in_energy!AP49*1000000","v":0},{"$f":"changes_in_energy!AQ49*1000000","v":0},{"$f":"changes_in_energy!AR49*1000000","v":0},{"$f":"changes_in_energy!AS49*1000000","v":0},{"$f":"changes_in_energy!AT49*1000000","v":0},{"$f":"changes_in_energy!AU49*1000000","v":0},{"$f":"changes_in_energy!AV49*1000000","v":0},{"$f":"changes_in_energy!AW49*1000000","v":0},{"$f":"changes_in_energy!AX49*1000000","v":0},{"$f":"changes_in_energy!AY49*1000000","v":0},{"$f":"changes_in_energy!AZ49*1000000","v":0},{"$f":"changes_in_energy!BA49*1000000","v":0},{"$f":"changes_in_energy!BB49*1000000","v":0},{"$f":"changes_in_energy!BC49*1000000","v":0},{"$f":"changes_in_energy!BD49*1000000","v":0},{"$f":"changes_in_energy!BE49*1000000","v":0},{"$f":"changes_in_energy!BF49*1000000","v":0},{"$f":"changes_in_energy!BG49*1000000","v":0},{"$f":"changes_in_energy!BH49*1000000","v":0},{"$f":"changes_in_energy!BI49*1000000","v":0},{"$f":"changes_in_energy!BJ49*1000000","v":0},{"$f":"changes_in_energy!BK49*1000000","v":0},{"$f":"changes_in_energy!BL49*1000000","v":0},{"$f":"changes_in_energy!BM49*1000000","v":0},{"$f":"changes_in_energy!BN49*1000000","v":0},{"$f":"changes_in_energy!BO49*1000000","v":0},{"$f":"changes_in_energy!BP49*1000000","v":0},{"$f":"changes_in_energy!BQ49*1000000","v":0},{"$f":"changes_in_energy!BR49*1000000","v":0},{"$f":"changes_in_energy!BS49*1000000","v":0},{"$f":"changes_in_energy!BT49*1000000","v":0},{"$f":"changes_in_energy!BU49*1000000","v":0},{"$f":"changes_in_energy!BV49*1000000","v":0},{"$f":"changes_in_energy!BW49*1000000","v":0},{"$f":"changes_in_energy!BX49*1000000","v":0},{"$f":"changes_in_energy!BY49*1000000","v":0},{"$f":"changes_in_energy!BZ49*1000000","v":0},{"$f":"changes_in_energy!CA49*1000000","v":0},{"$f":"changes_in_energy!CB49*1000000","v":0},{"$f":"changes_in_energy!CC49*1000000","v":0},{"$f":"changes_in_energy!CD49*1000000","v":0},{"$f":"changes_in_energy!CE49*1000000","v":0},{"$f":"changes_in_energy!CF49*1000000","v":0},{"$f":"changes_in_energy!CG49*1000000","v":0},{"$f":"changes_in_energy!CH49*1000000","v":0},{"$f":"changes_in_energy!CI49*1000000","v":0},{"$f":"changes_in_energy!CJ49*1000000","v":0},{"$f":"changes_in_energy!CK49*1000000","v":0},{"$f":"changes_in_energy!CL49*1000000","v":0},{"$f":"changes_in_energy!CM49*1000000","v":0},{"$f":"changes_in_energy!CN49*1000000","v":0},{"$f":"changes_in_energy!CO49*1000000","v":0},{"$f":"changes_in_energy!CP49*1000000","v":0},{"$f":"changes_in_energy!CQ49*1000000","v":0},{"$f":"changes_in_energy!CR49*1000000","v":0},{"$f":"changes_in_energy!CS49*1000000","v":0},{"$f":"changes_in_energy!CT49*1000000","v":0},{"$f":"changes_in_energy!CU49*1000000","v":0},{"$f":"changes_in_energy!CV49*1000000","v":0},{"$f":"changes_in_energy!CW49*1000000","v":0},{"$f":"changes_in_energy!CX49*1000000","v":0},{"$f":"changes_in_energy!CY49*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M11*conversion_CO2!$D$5","v":0},{"$f":"N11*conversion_CO2!$D$5","v":0},{"$f":"O11*conversion_CO2!$D$5","v":0},{"$f":"P11*conversion_CO2!$D$5","v":0},{"$f":"Q11*conversion_CO2!$D$5","v":0},{"$f":"R11*conversion_CO2!$D$5","v":0},{"$f":"S11*conversion_CO2!$D$5","v":0},{"$f":"T11*conversion_CO2!$D$5","v":0},{"$f":"U11*conversion_CO2!$D$5","v":0},{"$f":"V11*conversion_CO2!$D$5","v":0},{"$f":"W11*conversion_CO2!$D$5","v":0},{"$f":"X11*conversion_CO2!$D$5","v":0},{"$f":"Y11*conversion_CO2!$D$5","v":0},{"$f":"Z11*conversion_CO2!$D$5","v":0},{"$f":"AA11*conversion_CO2!$D$5","v":0},{"$f":"AB11*conversion_CO2!$D$5","v":0},{"$f":"AC11*conversion_CO2!$D$5","v":0},{"$f":"AD11*conversion_CO2!$D$5","v":0},{"$f":"AE11*conversion_CO2!$D$5","v":0},{"$f":"AF11*conversion_CO2!$D$5","v":0},{"$f":"AG11*conversion_CO2!$D$5","v":0},{"$f":"AH11*conversion_CO2!$D$5","v":0},{"$f":"AI11*conversion_CO2!$D$5","v":0},{"$f":"AJ11*conversion_CO2!$D$5","v":0},{"$f":"AK11*conversion_CO2!$D$5","v":0},{"$f":"AL11*conversion_CO2!$D$5","v":0},{"$f":"AM11*conversion_CO2!$D$5","v":0},{"$f":"AN11*conversion_CO2!$D$5","v":0},{"$f":"AO11*conversion_CO2!$D$5","v":0},{"$f":"AP11*conversion_CO2!$D$5","v":0},{"$f":"AQ11*conversion_CO2!$D$5","v":0},{"$f":"AR11*conversion_CO2!$D$5","v":0},{"$f":"AS11*conversion_CO2!$D$5","v":0},{"$f":"AT11*conversion_CO2!$D$5","v":0},{"$f":"AU11*conversion_CO2!$D$5","v":0},{"$f":"AV11*conversion_CO2!$D$5","v":0},{"$f":"AW11*conversion_CO2!$D$5","v":0},{"$f":"AX11*conversion_CO2!$D$5","v":0},{"$f":"AY11*conversion_CO2!$D$5","v":0},{"$f":"AZ11*conversion_CO2!$D$5","v":0},{"$f":"BA11*conversion_CO2!$D$5","v":0},{"$f":"BB11*conversion_CO2!$D$5","v":0},{"$f":"BC11*conversion_CO2!$D$5","v":0},{"$f":"BD11*conversion_CO2!$D$5","v":0},{"$f":"BE11*conversion_CO2!$D$5","v":0},{"$f":"BF11*conversion_CO2!$D$5","v":0},{"$f":"BG11*conversion_CO2!$D$5","v":0},{"$f":"BH11*conversion_CO2!$D$5","v":0},{"$f":"BI11*conversion_CO2!$D$5","v":0},{"$f":"BJ11*conversion_CO2!$D$5","v":0},{"$f":"BK11*conversion_CO2!$D$5","v":0},{"$f":"BL11*conversion_CO2!$D$5","v":0},{"$f":"BM11*conversion_CO2!$D$5","v":0},{"$f":"BN11*conversion_CO2!$D$5","v":0},{"$f":"BO11*conversion_CO2!$D$5","v":0},{"$f":"BP11*conversion_CO2!$D$5","v":0},{"$f":"BQ11*conversion_CO2!$D$5","v":0},{"$f":"BR11*conversion_CO2!$D$5","v":0},{"$f":"BS11*conversion_CO2!$D$5","v":0},{"$f":"BT11*conversion_CO2!$D$5","v":0},{"$f":"BU11*conversion_CO2!$D$5","v":0},{"$f":"BV11*conversion_CO2!$D$5","v":0},{"$f":"BW11*conversion_CO2!$D$5","v":0},{"$f":"BX11*conversion_CO2!$D$5","v":0},{"$f":"BY11*conversion_CO2!$D$5","v":0},{"$f":"BZ11*conversion_CO2!$D$5","v":0},{"$f":"CA11*conversion_CO2!$D$5","v":0},{"$f":"CB11*conversion_CO2!$D$5","v":0},{"$f":"CC11*conversion_CO2!$D$5","v":0},{"$f":"CD11*conversion_CO2!$D$5","v":0},{"$f":"CE11*conversion_CO2!$D$5","v":0},{"$f":"CF11*conversion_CO2!$D$5","v":0},{"$f":"CG11*conversion_CO2!$D$5","v":0},{"$f":"CH11*conversion_CO2!$D$5","v":0},{"$f":"CI11*conversion_CO2!$D$5","v":0},{"$f":"CJ11*conversion_CO2!$D$5","v":0},{"$f":"CK11*conversion_CO2!$D$5","v":0},{"$f":"CL11*conversion_CO2!$D$5","v":0},{"$f":"CM11*conversion_CO2!$D$5","v":0},{"$f":"CN11*conversion_CO2!$D$5","v":0},{"$f":"CO11*conversion_CO2!$D$5","v":0},{"$f":"CP11*conversion_CO2!$D$5","v":0},{"$f":"CQ11*conversion_CO2!$D$5","v":0},{"$f":"CR11*conversion_CO2!$D$5","v":0},{"$f":"CS11*conversion_CO2!$D$5","v":0},{"$f":"CT11*conversion_CO2!$D$5","v":0},{"$f":"CU11*conversion_CO2!$D$5","v":0},{"$f":"CV11*conversion_CO2!$D$5","v":0},{"$f":"CW11*conversion_CO2!$D$5","v":0},{"$f":"CX11*conversion_CO2!$D$5","v":0},{"$f":"CY11*conversion_CO2!$D$5","v":0}]
[]
[]
["COAL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Domestic","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M58*1000000","v":0},{"$f":"changes_in_energy!N58*1000000","v":0},{"$f":"changes_in_energy!O58*1000000","v":0},{"$f":"changes_in_energy!P58*1000000","v":0},{"$f":"changes_in_energy!Q58*1000000","v":0},{"$f":"changes_in_energy!R58*1000000","v":0},{"$f":"changes_in_energy!S58*1000000","v":0},{"$f":"changes_in_energy!T58*1000000","v":0},{"$f":"changes_in_energy!U58*1000000","v":0},{"$f":"changes_in_energy!V58*1000000","v":0},{"$f":"changes_in_energy!W58*1000000","v":0},{"$f":"changes_in_energy!X58*1000000","v":0},{"$f":"changes_in_energy!Y58*1000000","v":0},{"$f":"changes_in_energy!Z58*1000000","v":0},{"$f":"changes_in_energy!AA58*1000000","v":0},{"$f":"changes_in_energy!AB58*1000000","v":0},{"$f":"changes_in_energy!AC58*1000000","v":0},{"$f":"changes_in_energy!AD58*1000000","v":0},{"$f":"changes_in_energy!AE58*1000000","v":0},{"$f":"changes_in_energy!AF58*1000000","v":0},{"$f":"changes_in_energy!AG58*1000000","v":0},{"$f":"changes_in_energy!AH58*1000000","v":0},{"$f":"changes_in_energy!AI58*1000000","v":0},{"$f":"changes_in_energy!AJ58*1000000","v":0},{"$f":"changes_in_energy!AK58*1000000","v":0},{"$f":"changes_in_energy!AL58*1000000","v":0},{"$f":"changes_in_energy!AM58*1000000","v":0},{"$f":"changes_in_energy!AN58*1000000","v":0},{"$f":"changes_in_energy!AO58*1000000","v":0},{"$f":"changes_in_energy!AP58*1000000","v":0},{"$f":"changes_in_energy!AQ58*1000000","v":0},{"$f":"changes_in_energy!AR58*1000000","v":0},{"$f":"changes_in_energy!AS58*1000000","v":0},{"$f":"changes_in_energy!AT58*1000000","v":0},{"$f":"changes_in_energy!AU58*1000000","v":0},{"$f":"changes_in_energy!AV58*1000000","v":0},{"$f":"changes_in_energy!AW58*1000000","v":0},{"$f":"changes_in_energy!AX58*1000000","v":0},{"$f":"changes_in_energy!AY58*1000000","v":0},{"$f":"changes_in_energy!AZ58*1000000","v":0},{"$f":"changes_in_energy!BA58*1000000","v":0},{"$f":"changes_in_energy!BB58*1000000","v":0},{"$f":"changes_in_energy!BC58*1000000","v":0},{"$f":"changes_in_energy!BD58*1000000","v":0},{"$f":"changes_in_energy!BE58*1000000","v":0},{"$f":"changes_in_energy!BF58*1000000","v":0},{"$f":"changes_in_energy!BG58*1000000","v":0},{"$f":"changes_in_energy!BH58*1000000","v":0},{"$f":"changes_in_energy!BI58*1000000","v":0},{"$f":"changes_in_energy!BJ58*1000000","v":0},{"$f":"changes_in_energy!BK58*1000000","v":0},{"$f":"changes_in_energy!BL58*1000000","v":0},{"$f":"changes_in_energy!BM58*1000000","v":0},{"$f":"changes_in_energy!BN58*1000000","v":0},{"$f":"changes_in_energy!BO58*1000000","v":0},{"$f":"changes_in_energy!BP58*1000000","v":0},{"$f":"changes_in_energy!BQ58*1000000","v":0},{"$f":"changes_in_energy!BR58*1000000","v":0},{"$f":"changes_in_energy!BS58*1000000","v":0},{"$f":"changes_in_energy!BT58*1000000","v":0},{"$f":"changes_in_energy!BU58*1000000","v":0},{"$f":"changes_in_energy!BV58*1000000","v":0},{"$f":"changes_in_energy!BW58*1000000","v":0},{"$f":"changes_in_energy!BX58*1000000","v":0},{"$f":"changes_in_energy!BY58*1000000","v":0},{"$f":"changes_in_energy!BZ58*1000000","v":0},{"$f":"changes_in_energy!CA58*1000000","v":0},{"$f":"changes_in_energy!CB58*1000000","v":0},{"$f":"changes_in_energy!CC58*1000000","v":0},{"$f":"changes_in_energy!CD58*1000000","v":0},{"$f":"changes_in_energy!CE58*1000000","v":0},{"$f":"changes_in_energy!CF58*1000000","v":0},{"$f":"changes_in_energy!CG58*1000000","v":0},{"$f":"changes_in_energy!CH58*1000000","v":0},{"$f":"changes_in_energy!CI58*1000000","v":0},{"$f":"changes_in_energy!CJ58*1000000","v":0},{"$f":"changes_in_energy!CK58*1000000","v":0},{"$f":"changes_in_energy!CL58*1000000","v":0},{"$f":"changes_in_energy!CM58*1000000","v":0},{"$f":"changes_in_energy!CN58*1000000","v":0},{"$f":"changes_in_energy!CO58*1000000","v":0},{"$f":"changes_in_energy!CP58*1000000","v":0},{"$f":"changes_in_energy!CQ58*1000000","v":0},{"$f":"changes_in_energy!CR58*1000000","v":0},{"$f":"changes_in_energy!CS58*1000000","v":0},{"$f":"changes_in_energy!CT58*1000000","v":0},{"$f":"changes_in_energy!CU58*1000000","v":0},{"$f":"changes_in_energy!CV58*1000000","v":0},{"$f":"changes_in_energy!CW58*1000000","v":0},{"$f":"changes_in_energy!CX58*1000000","v":0},{"$f":"changes_in_energy!CY58*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M17*conversion_CO2!$D$9","v":0},{"$f":"N17*conversion_CO2!$D$9","v":0},{"$f":"O17*conversion_CO2!$D$9","v":0},{"$f":"P17*conversion_CO2!$D$9","v":0},{"$f":"Q17*conversion_CO2!$D$9","v":0},{"$f":"R17*conversion_CO2!$D$9","v":0},{"$f":"S17*conversion_CO2!$D$9","v":0},{"$f":"T17*conversion_CO2!$D$9","v":0},{"$f":"U17*conversion_CO2!$D$9","v":0},{"$f":"V17*conversion_CO2!$D$9","v":0},{"$f":"W17*conversion_CO2!$D$9","v":0},{"$f":"X17*conversion_CO2!$D$9","v":0},{"$f":"Y17*conversion_CO2!$D$9","v":0},{"$f":"Z17*conversion_CO2!$D$9","v":0},{"$f":"AA17*conversion_CO2!$D$9","v":0},{"$f":"AB17*conversion_CO2!$D$9","v":0},{"$f":"AC17*conversion_CO2!$D$9","v":0},{"$f":"AD17*conversion_CO2!$D$9","v":0},{"$f":"AE17*conversion_CO2!$D$9","v":0},{"$f":"AF17*conversion_CO2!$D$9","v":0},{"$f":"AG17*conversion_CO2!$D$9","v":0},{"$f":"AH17*conversion_CO2!$D$9","v":0},{"$f":"AI17*conversion_CO2!$D$9","v":0},{"$f":"AJ17*conversion_CO2!$D$9","v":0},{"$f":"AK17*conversion_CO2!$D$9","v":0},{"$f":"AL17*conversion_CO2!$D$9","v":0},{"$f":"AM17*conversion_CO2!$D$9","v":0},{"$f":"AN17*conversion_CO2!$D$9","v":0},{"$f":"AO17*conversion_CO2!$D$9","v":0},{"$f":"AP17*conversion_CO2!$D$9","v":0},{"$f":"AQ17*conversion_CO2!$D$9","v":0},{"$f":"AR17*conversion_CO2!$D$9","v":0},{"$f":"AS17*conversion_CO2!$D$9","v":0},{"$f":"AT17*conversion_CO2!$D$9","v":0},{"$f":"AU17*conversion_CO2!$D$9","v":0},{"$f":"AV17*conversion_CO2!$D$9","v":0},{"$f":"AW17*conversion_CO2!$D$9","v":0},{"$f":"AX17*conversion_CO2!$D$9","v":0},{"$f":"AY17*conversion_CO2!$D$9","v":0},{"$f":"AZ17*conversion_CO2!$D$9","v":0},{"$f":"BA17*conversion_CO2!$D$9","v":0},{"$f":"BB17*conversion_CO2!$D$9","v":0},{"$f":"BC17*conversion_CO2!$D$9","v":0},{"$f":"BD17*conversion_CO2!$D$9","v":0},{"$f":"BE17*conversion_CO2!$D$9","v":0},{"$f":"BF17*conversion_CO2!$D$9","v":0},{"$f":"BG17*conversion_CO2!$D$9","v":0},{"$f":"BH17*conversion_CO2!$D$9","v":0},{"$f":"BI17*conversion_CO2!$D$9","v":0},{"$f":"BJ17*conversion_CO2!$D$9","v":0},{"$f":"BK17*conversion_CO2!$D$9","v":0},{"$f":"BL17*conversion_CO2!$D$9","v":0},{"$f":"BM17*conversion_CO2!$D$9","v":0},{"$f":"BN17*conversion_CO2!$D$9","v":0},{"$f":"BO17*conversion_CO2!$D$9","v":0},{"$f":"BP17*conversion_CO2!$D$9","v":0},{"$f":"BQ17*conversion_CO2!$D$9","v":0},{"$f":"BR17*conversion_CO2!$D$9","v":0},{"$f":"BS17*conversion_CO2!$D$9","v":0},{"$f":"BT17*conversion_CO2!$D$9","v":0},{"$f":"BU17*conversion_CO2!$D$9","v":0},{"$f":"BV17*conversion_CO2!$D$9","v":0},{"$f":"BW17*conversion_CO2!$D$9","v":0},{"$f":"BX17*conversion_CO2!$D$9","v":0},{"$f":"BY17*conversion_CO2!$D$9","v":0},{"$f":"BZ17*conversion_CO2!$D$9","v":0},{"$f":"CA17*conversion_CO2!$D$9","v":0},{"$f":"CB17*conversion_CO2!$D$9","v":0},{"$f":"CC17*conversion_CO2!$D$9","v":0},{"$f":"CD17*conversion_CO2!$D$9","v":0},{"$f":"CE17*conversion_CO2!$D$9","v":0},{"$f":"CF17*conversion_CO2!$D$9","v":0},{"$f":"CG17*conversion_CO2!$D$9","v":0},{"$f":"CH17*conversion_CO2!$D$9","v":0},{"$f":"CI17*conversion_CO2!$D$9","v":0},{"$f":"CJ17*conversion_CO2!$D$9","v":0},{"$f":"CK17*conversion_CO2!$D$9","v":0},{"$f":"CL17*conversion_CO2!$D$9","v":0},{"$f":"CM17*conversion_CO2!$D$9","v":0},{"$f":"CN17*conversion_CO2!$D$9","v":0},{"$f":"CO17*conversion_CO2!$D$9","v":0},{"$f":"CP17*conversion_CO2!$D$9","v":0},{"$f":"CQ17*conversion_CO2!$D$9","v":0},{"$f":"CR17*conversion_CO2!$D$9","v":0},{"$f":"CS17*conversion_CO2!$D$9","v":0},{"$f":"CT17*conversion_CO2!$D$9","v":0},{"$f":"CU17*conversion_CO2!$D$9","v":0},{"$f":"CV17*conversion_CO2!$D$9","v":0},{"$f":"CW17*conversion_CO2!$D$9","v":0},{"$f":"CX17*conversion_CO2!$D$9","v":0},{"$f":"CY17*conversion_CO2!$D$9","v":0}]
[]
["Commercial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M59*1000000","v":0},{"$f":"changes_in_energy!N59*1000000","v":0},{"$f":"changes_in_energy!O59*1000000","v":0},{"$f":"changes_in_energy!P59*1000000","v":0},{"$f":"changes_in_energy!Q59*1000000","v":0},{"$f":"changes_in_energy!R59*1000000","v":0},{"$f":"changes_in_energy!S59*1000000","v":0},{"$f":"changes_in_energy!T59*1000000","v":0},{"$f":"changes_in_energy!U59*1000000","v":0},{"$f":"changes_in_energy!V59*1000000","v":0},{"$f":"changes_in_energy!W59*1000000","v":0},{"$f":"changes_in_energy!X59*1000000","v":0},{"$f":"changes_in_energy!Y59*1000000","v":0},{"$f":"changes_in_energy!Z59*1000000","v":0},{"$f":"changes_in_energy!AA59*1000000","v":0},{"$f":"changes_in_energy!AB59*1000000","v":0},{"$f":"changes_in_energy!AC59*1000000","v":0},{"$f":"changes_in_energy!AD59*1000000","v":0},{"$f":"changes_in_energy!AE59*1000000","v":0},{"$f":"changes_in_energy!AF59*1000000","v":0},{"$f":"changes_in_energy!AG59*1000000","v":0},{"$f":"changes_in_energy!AH59*1000000","v":0},{"$f":"changes_in_energy!AI59*1000000","v":0},{"$f":"changes_in_energy!AJ59*1000000","v":0},{"$f":"changes_in_energy!AK59*1000000","v":0},{"$f":"changes_in_energy!AL59*1000000","v":0},{"$f":"changes_in_energy!AM59*1000000","v":0},{"$f":"changes_in_energy!AN59*1000000","v":0},{"$f":"changes_in_energy!AO59*1000000","v":0},{"$f":"changes_in_energy!AP59*1000000","v":0},{"$f":"changes_in_energy!AQ59*1000000","v":0},{"$f":"changes_in_energy!AR59*1000000","v":0},{"$f":"changes_in_energy!AS59*1000000","v":0},{"$f":"changes_in_energy!AT59*1000000","v":0},{"$f":"changes_in_energy!AU59*1000000","v":0},{"$f":"changes_in_energy!AV59*1000000","v":0},{"$f":"changes_in_energy!AW59*1000000","v":0},{"$f":"changes_in_energy!AX59*1000000","v":0},{"$f":"changes_in_energy!AY59*1000000","v":0},{"$f":"changes_in_energy!AZ59*1000000","v":0},{"$f":"changes_in_energy!BA59*1000000","v":0},{"$f":"changes_in_energy!BB59*1000000","v":0},{"$f":"changes_in_energy!BC59*1000000","v":0},{"$f":"changes_in_energy!BD59*1000000","v":0},{"$f":"changes_in_energy!BE59*1000000","v":0},{"$f":"changes_in_energy!BF59*1000000","v":0},{"$f":"changes_in_energy!BG59*1000000","v":0},{"$f":"changes_in_energy!BH59*1000000","v":0},{"$f":"changes_in_energy!BI59*1000000","v":0},{"$f":"changes_in_energy!BJ59*1000000","v":0},{"$f":"changes_in_energy!BK59*1000000","v":0},{"$f":"changes_in_energy!BL59*1000000","v":0},{"$f":"changes_in_energy!BM59*1000000","v":0},{"$f":"changes_in_energy!BN59*1000000","v":0},{"$f":"changes_in_energy!BO59*1000000","v":0},{"$f":"changes_in_energy!BP59*1000000","v":0},{"$f":"changes_in_energy!BQ59*1000000","v":0},{"$f":"changes_in_energy!BR59*1000000","v":0},{"$f":"changes_in_energy!BS59*1000000","v":0},{"$f":"changes_in_energy!BT59*1000000","v":0},{"$f":"changes_in_energy!BU59*1000000","v":0},{"$f":"changes_in_energy!BV59*1000000","v":0},{"$f":"changes_in_energy!BW59*1000000","v":0},{"$f":"changes_in_energy!BX59*1000000","v":0},{"$f":"changes_in_energy!BY59*1000000","v":0},{"$f":"changes_in_energy!BZ59*1000000","v":0},{"$f":"changes_in_energy!CA59*1000000","v":0},{"$f":"changes_in_energy!CB59*1000000","v":0},{"$f":"changes_in_energy!CC59*1000000","v":0},{"$f":"changes_in_energy!CD59*1000000","v":0},{"$f":"changes_in_energy!CE59*1000000","v":0},{"$f":"changes_in_energy!CF59*1000000","v":0},{"$f":"changes_in_energy!CG59*1000000","v":0},{"$f":"changes_in_energy!CH59*1000000","v":0},{"$f":"changes_in_energy!CI59*1000000","v":0},{"$f":"changes_in_energy!CJ59*1000000","v":0},{"$f":"changes_in_energy!CK59*1000000","v":0},{"$f":"changes_in_energy!CL59*1000000","v":0},{"$f":"changes_in_energy!CM59*1000000","v":0},{"$f":"changes_in_energy!CN59*1000000","v":0},{"$f":"changes_in_energy!CO59*1000000","v":0},{"$f":"changes_in_energy!CP59*1000000","v":0},{"$f":"changes_in_energy!CQ59*1000000","v":0},{"$f":"changes_in_energy!CR59*1000000","v":0},{"$f":"changes_in_energy!CS59*1000000","v":0},{"$f":"changes_in_energy!CT59*1000000","v":0},{"$f":"changes_in_energy!CU59*1000000","v":0},{"$f":"changes_in_energy!CV59*1000000","v":0},{"$f":"changes_in_energy!CW59*1000000","v":0},{"$f":"changes_in_energy!CX59*1000000","v":0},{"$f":"changes_in_energy!CY59*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M20*conversion_CO2!$D$9","v":0},{"$f":"N20*conversion_CO2!$D$9","v":0},{"$f":"O20*conversion_CO2!$D$9","v":0},{"$f":"P20*conversion_CO2!$D$9","v":0},{"$f":"Q20*conversion_CO2!$D$9","v":0},{"$f":"R20*conversion_CO2!$D$9","v":0},{"$f":"S20*conversion_CO2!$D$9","v":0},{"$f":"T20*conversion_CO2!$D$9","v":0},{"$f":"U20*conversion_CO2!$D$9","v":0},{"$f":"V20*conversion_CO2!$D$9","v":0},{"$f":"W20*conversion_CO2!$D$9","v":0},{"$f":"X20*conversion_CO2!$D$9","v":0},{"$f":"Y20*conversion_CO2!$D$9","v":0},{"$f":"Z20*conversion_CO2!$D$9","v":0},{"$f":"AA20*conversion_CO2!$D$9","v":0},{"$f":"AB20*conversion_CO2!$D$9","v":0},{"$f":"AC20*conversion_CO2!$D$9","v":0},{"$f":"AD20*conversion_CO2!$D$9","v":0},{"$f":"AE20*conversion_CO2!$D$9","v":0},{"$f":"AF20*conversion_CO2!$D$9","v":0},{"$f":"AG20*conversion_CO2!$D$9","v":0},{"$f":"AH20*conversion_CO2!$D$9","v":0},{"$f":"AI20*conversion_CO2!$D$9","v":0},{"$f":"AJ20*conversion_CO2!$D$9","v":0},{"$f":"AK20*conversion_CO2!$D$9","v":0},{"$f":"AL20*conversion_CO2!$D$9","v":0},{"$f":"AM20*conversion_CO2!$D$9","v":0},{"$f":"AN20*conversion_CO2!$D$9","v":0},{"$f":"AO20*conversion_CO2!$D$9","v":0},{"$f":"AP20*conversion_CO2!$D$9","v":0},{"$f":"AQ20*conversion_CO2!$D$9","v":0},{"$f":"AR20*conversion_CO2!$D$9","v":0},{"$f":"AS20*conversion_CO2!$D$9","v":0},{"$f":"AT20*conversion_CO2!$D$9","v":0},{"$f":"AU20*conversion_CO2!$D$9","v":0},{"$f":"AV20*conversion_CO2!$D$9","v":0},{"$f":"AW20*conversion_CO2!$D$9","v":0},{"$f":"AX20*conversion_CO2!$D$9","v":0},{"$f":"AY20*conversion_CO2!$D$9","v":0},{"$f":"AZ20*conversion_CO2!$D$9","v":0},{"$f":"BA20*conversion_CO2!$D$9","v":0},{"$f":"BB20*conversion_CO2!$D$9","v":0},{"$f":"BC20*conversion_CO2!$D$9","v":0},{"$f":"BD20*conversion_CO2!$D$9","v":0},{"$f":"BE20*conversion_CO2!$D$9","v":0},{"$f":"BF20*conversion_CO2!$D$9","v":0},{"$f":"BG20*conversion_CO2!$D$9","v":0},{"$f":"BH20*conversion_CO2!$D$9","v":0},{"$f":"BI20*conversion_CO2!$D$9","v":0},{"$f":"BJ20*conversion_CO2!$D$9","v":0},{"$f":"BK20*conversion_CO2!$D$9","v":0},{"$f":"BL20*conversion_CO2!$D$9","v":0},{"$f":"BM20*conversion_CO2!$D$9","v":0},{"$f":"BN20*conversion_CO2!$D$9","v":0},{"$f":"BO20*conversion_CO2!$D$9","v":0},{"$f":"BP20*conversion_CO2!$D$9","v":0},{"$f":"BQ20*conversion_CO2!$D$9","v":0},{"$f":"BR20*conversion_CO2!$D$9","v":0},{"$f":"BS20*conversion_CO2!$D$9","v":0},{"$f":"BT20*conversion_CO2!$D$9","v":0},{"$f":"BU20*conversion_CO2!$D$9","v":0},{"$f":"BV20*conversion_CO2!$D$9","v":0},{"$f":"BW20*conversion_CO2!$D$9","v":0},{"$f":"BX20*conversion_CO2!$D$9","v":0},{"$f":"BY20*conversion_CO2!$D$9","v":0},{"$f":"BZ20*conversion_CO2!$D$9","v":0},{"$f":"CA20*conversion_CO2!$D$9","v":0},{"$f":"CB20*conversion_CO2!$D$9","v":0},{"$f":"CC20*conversion_CO2!$D$9","v":0},{"$f":"CD20*conversion_CO2!$D$9","v":0},{"$f":"CE20*conversion_CO2!$D$9","v":0},{"$f":"CF20*conversion_CO2!$D$9","v":0},{"$f":"CG20*conversion_CO2!$D$9","v":0},{"$f":"CH20*conversion_CO2!$D$9","v":0},{"$f":"CI20*conversion_CO2!$D$9","v":0},{"$f":"CJ20*conversion_CO2!$D$9","v":0},{"$f":"CK20*conversion_CO2!$D$9","v":0},{"$f":"CL20*conversion_CO2!$D$9","v":0},{"$f":"CM20*conversion_CO2!$D$9","v":0},{"$f":"CN20*conversion_CO2!$D$9","v":0},{"$f":"CO20*conversion_CO2!$D$9","v":0},{"$f":"CP20*conversion_CO2!$D$9","v":0},{"$f":"CQ20*conversion_CO2!$D$9","v":0},{"$f":"CR20*conversion_CO2!$D$9","v":0},{"$f":"CS20*conversion_CO2!$D$9","v":0},{"$f":"CT20*conversion_CO2!$D$9","v":0},{"$f":"CU20*conversion_CO2!$D$9","v":0},{"$f":"CV20*conversion_CO2!$D$9","v":0},{"$f":"CW20*conversion_CO2!$D$9","v":0},{"$f":"CX20*conversion_CO2!$D$9","v":0},{"$f":"CY20*conversion_CO2!$D$9","v":0}]
[]
["Industrial","(KWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M60*1000000","v":0},{"$f":"changes_in_energy!N60*1000000","v":0},{"$f":"changes_in_energy!O60*1000000","v":0},{"$f":"changes_in_energy!P60*1000000","v":0},{"$f":"changes_in_energy!Q60*1000000","v":0},{"$f":"changes_in_energy!R60*1000000","v":0},{"$f":"changes_in_energy!S60*1000000","v":0},{"$f":"changes_in_energy!T60*1000000","v":0},{"$f":"changes_in_energy!U60*1000000","v":0},{"$f":"changes_in_energy!V60*1000000","v":0},{"$f":"changes_in_energy!W60*1000000","v":0},{"$f":"changes_in_energy!X60*1000000","v":0},{"$f":"changes_in_energy!Y60*1000000","v":0},{"$f":"changes_in_energy!Z60*1000000","v":0},{"$f":"changes_in_energy!AA60*1000000","v":0},{"$f":"changes_in_energy!AB60*1000000","v":0},{"$f":"changes_in_energy!AC60*1000000","v":0},{"$f":"changes_in_energy!AD60*1000000","v":0},{"$f":"changes_in_energy!AE60*1000000","v":0},{"$f":"changes_in_energy!AF60*1000000","v":0},{"$f":"changes_in_energy!AG60*1000000","v":0},{"$f":"changes_in_energy!AH60*1000000","v":0},{"$f":"changes_in_energy!AI60*1000000","v":0},{"$f":"changes_in_energy!AJ60*1000000","v":0},{"$f":"changes_in_energy!AK60*1000000","v":0},{"$f":"changes_in_energy!AL60*1000000","v":0},{"$f":"changes_in_energy!AM60*1000000","v":0},{"$f":"changes_in_energy!AN60*1000000","v":0},{"$f":"changes_in_energy!AO60*1000000","v":0},{"$f":"changes_in_energy!AP60*1000000","v":0},{"$f":"changes_in_energy!AQ60*1000000","v":0},{"$f":"changes_in_energy!AR60*1000000","v":0},{"$f":"changes_in_energy!AS60*1000000","v":0},{"$f":"changes_in_energy!AT60*1000000","v":0},{"$f":"changes_in_energy!AU60*1000000","v":0},{"$f":"changes_in_energy!AV60*1000000","v":0},{"$f":"changes_in_energy!AW60*1000000","v":0},{"$f":"changes_in_energy!AX60*1000000","v":0},{"$f":"changes_in_energy!AY60*1000000","v":0},{"$f":"changes_in_energy!AZ60*1000000","v":0},{"$f":"changes_in_energy!BA60*1000000","v":0},{"$f":"changes_in_energy!BB60*1000000","v":0},{"$f":"changes_in_energy!BC60*1000000","v":0},{"$f":"changes_in_energy!BD60*1000000","v":0},{"$f":"changes_in_energy!BE60*1000000","v":0},{"$f":"changes_in_energy!BF60*1000000","v":0},{"$f":"changes_in_energy!BG60*1000000","v":0},{"$f":"changes_in_energy!BH60*1000000","v":0},{"$f":"changes_in_energy!BI60*1000000","v":0},{"$f":"changes_in_energy!BJ60*1000000","v":0},{"$f":"changes_in_energy!BK60*1000000","v":0},{"$f":"changes_in_energy!BL60*1000000","v":0},{"$f":"changes_in_energy!BM60*1000000","v":0},{"$f":"changes_in_energy!BN60*1000000","v":0},{"$f":"changes_in_energy!BO60*1000000","v":0},{"$f":"changes_in_energy!BP60*1000000","v":0},{"$f":"changes_in_energy!BQ60*1000000","v":0},{"$f":"changes_in_energy!BR60*1000000","v":0},{"$f":"changes_in_energy!BS60*1000000","v":0},{"$f":"changes_in_energy!BT60*1000000","v":0},{"$f":"changes_in_energy!BU60*1000000","v":0},{"$f":"changes_in_energy!BV60*1000000","v":0},{"$f":"changes_in_energy!BW60*1000000","v":0},{"$f":"changes_in_energy!BX60*1000000","v":0},{"$f":"changes_in_energy!BY60*1000000","v":0},{"$f":"changes_in_energy!BZ60*1000000","v":0},{"$f":"changes_in_energy!CA60*1000000","v":0},{"$f":"changes_in_energy!CB60*1000000","v":0},{"$f":"changes_in_energy!CC60*1000000","v":0},{"$f":"changes_in_energy!CD60*1000000","v":0},{"$f":"changes_in_energy!CE60*1000000","v":0},{"$f":"changes_in_energy!CF60*1000000","v":0},{"$f":"changes_in_energy!CG60*1000000","v":0},{"$f":"changes_in_energy!CH60*1000000","v":0},{"$f":"changes_in_energy!CI60*1000000","v":0},{"$f":"changes_in_energy!CJ60*1000000","v":0},{"$f":"changes_in_energy!CK60*1000000","v":0},{"$f":"changes_in_energy!CL60*1000000","v":0},{"$f":"changes_in_energy!CM60*1000000","v":0},{"$f":"changes_in_energy!CN60*1000000","v":0},{"$f":"changes_in_energy!CO60*1000000","v":0},{"$f":"changes_in_energy!CP60*1000000","v":0},{"$f":"changes_in_energy!CQ60*1000000","v":0},{"$f":"changes_in_energy!CR60*1000000","v":0},{"$f":"changes_in_energy!CS60*1000000","v":0},{"$f":"changes_in_energy!CT60*1000000","v":0},{"$f":"changes_in_energy!CU60*1000000","v":0},{"$f":"changes_in_energy!CV60*1000000","v":0},{"$f":"changes_in_energy!CW60*1000000","v":0},{"$f":"changes_in_energy!CX60*1000000","v":0},{"$f":"changes_in_energy!CY60*1000000","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M23*conversion_CO2!$D$8","v":0},{"$f":"N23*conversion_CO2!$D$8","v":0},{"$f":"O23*conversion_CO2!$D$8","v":0},{"$f":"P23*conversion_CO2!$D$8","v":0},{"$f":"Q23*conversion_CO2!$D$8","v":0},{"$f":"R23*conversion_CO2!$D$8","v":0},{"$f":"S23*conversion_CO2!$D$8","v":0},{"$f":"T23*conversion_CO2!$D$8","v":0},{"$f":"U23*conversion_CO2!$D$8","v":0},{"$f":"V23*conversion_CO2!$D$8","v":0},{"$f":"W23*conversion_CO2!$D$8","v":0},{"$f":"X23*conversion_CO2!$D$8","v":0},{"$f":"Y23*conversion_CO2!$D$8","v":0},{"$f":"Z23*conversion_CO2!$D$8","v":0},{"$f":"AA23*conversion_CO2!$D$8","v":0},{"$f":"AB23*conversion_CO2!$D$8","v":0},{"$f":"AC23*conversion_CO2!$D$8","v":0},{"$f":"AD23*conversion_CO2!$D$8","v":0},{"$f":"AE23*conversion_CO2!$D$8","v":0},{"$f":"AF23*conversion_CO2!$D$8","v":0},{"$f":"AG23*conversion_CO2!$D$8","v":0},{"$f":"AH23*conversion_CO2!$D$8","v":0},{"$f":"AI23*conversion_CO2!$D$8","v":0},{"$f":"AJ23*conversion_CO2!$D$8","v":0},{"$f":"AK23*conversion_CO2!$D$8","v":0},{"$f":"AL23*conversion_CO2!$D$8","v":0},{"$f":"AM23*conversion_CO2!$D$8","v":0},{"$f":"AN23*conversion_CO2!$D$8","v":0},{"$f":"AO23*conversion_CO2!$D$8","v":0},{"$f":"AP23*conversion_CO2!$D$8","v":0},{"$f":"AQ23*conversion_CO2!$D$8","v":0},{"$f":"AR23*conversion_CO2!$D$8","v":0},{"$f":"AS23*conversion_CO2!$D$8","v":0},{"$f":"AT23*conversion_CO2!$D$8","v":0},{"$f":"AU23*conversion_CO2!$D$8","v":0},{"$f":"AV23*conversion_CO2!$D$8","v":0},{"$f":"AW23*conversion_CO2!$D$8","v":0},{"$f":"AX23*conversion_CO2!$D$8","v":0},{"$f":"AY23*conversion_CO2!$D$8","v":0},{"$f":"AZ23*conversion_CO2!$D$8","v":0},{"$f":"BA23*conversion_CO2!$D$8","v":0},{"$f":"BB23*conversion_CO2!$D$8","v":0},{"$f":"BC23*conversion_CO2!$D$8","v":0},{"$f":"BD23*conversion_CO2!$D$8","v":0},{"$f":"BE23*conversion_CO2!$D$8","v":0},{"$f":"BF23*conversion_CO2!$D$8","v":0},{"$f":"BG23*conversion_CO2!$D$8","v":0},{"$f":"BH23*conversion_CO2!$D$8","v":0},{"$f":"BI23*conversion_CO2!$D$8","v":0},{"$f":"BJ23*conversion_CO2!$D$8","v":0},{"$f":"BK23*conversion_CO2!$D$8","v":0},{"$f":"BL23*conversion_CO2!$D$8","v":0},{"$f":"BM23*conversion_CO2!$D$8","v":0},{"$f":"BN23*conversion_CO2!$D$8","v":0},{"$f":"BO23*conversion_CO2!$D$8","v":0},{"$f":"BP23*conversion_CO2!$D$8","v":0},{"$f":"BQ23*conversion_CO2!$D$8","v":0},{"$f":"BR23*conversion_CO2!$D$8","v":0},{"$f":"BS23*conversion_CO2!$D$8","v":0},{"$f":"BT23*conversion_CO2!$D$8","v":0},{"$f":"BU23*conversion_CO2!$D$8","v":0},{"$f":"BV23*conversion_CO2!$D$8","v":0},{"$f":"BW23*conversion_CO2!$D$8","v":0},{"$f":"BX23*conversion_CO2!$D$8","v":0},{"$f":"BY23*conversion_CO2!$D$8","v":0},{"$f":"BZ23*conversion_CO2!$D$8","v":0},{"$f":"CA23*conversion_CO2!$D$8","v":0},{"$f":"CB23*conversion_CO2!$D$8","v":0},{"$f":"CC23*conversion_CO2!$D$8","v":0},{"$f":"CD23*conversion_CO2!$D$8","v":0},{"$f":"CE23*conversion_CO2!$D$8","v":0},{"$f":"CF23*conversion_CO2!$D$8","v":0},{"$f":"CG23*conversion_CO2!$D$8","v":0},{"$f":"CH23*conversion_CO2!$D$8","v":0},{"$f":"CI23*conversion_CO2!$D$8","v":0},{"$f":"CJ23*conversion_CO2!$D$8","v":0},{"$f":"CK23*conversion_CO2!$D$8","v":0},{"$f":"CL23*conversion_CO2!$D$8","v":0},{"$f":"CM23*conversion_CO2!$D$8","v":0},{"$f":"CN23*conversion_CO2!$D$8","v":0},{"$f":"CO23*conversion_CO2!$D$8","v":0},{"$f":"CP23*conversion_CO2!$D$8","v":0},{"$f":"CQ23*conversion_CO2!$D$8","v":0},{"$f":"CR23*conversion_CO2!$D$8","v":0},{"$f":"CS23*conversion_CO2!$D$8","v":0},{"$f":"CT23*conversion_CO2!$D$8","v":0},{"$f":"CU23*conversion_CO2!$D$8","v":0},{"$f":"CV23*conversion_CO2!$D$8","v":0},{"$f":"CW23*conversion_CO2!$D$8","v":0},{"$f":"CX23*conversion_CO2!$D$8","v":0},{"$f":"CY23*conversion_CO2!$D$8","v":0}]
[]
[]
["GAS OIL/HEATING OIL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Domestic","(litres)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M69","v":0},{"$f":"changes_in_energy!N69","v":0},{"$f":"changes_in_energy!O69","v":0},{"$f":"changes_in_energy!P69","v":0},{"$f":"changes_in_energy!Q69","v":0},{"$f":"changes_in_energy!R69","v":0},{"$f":"changes_in_energy!S69","v":0},{"$f":"changes_in_energy!T69","v":0},{"$f":"changes_in_energy!U69","v":0},{"$f":"changes_in_energy!V69","v":0},{"$f":"changes_in_energy!W69","v":0},{"$f":"changes_in_energy!X69","v":0},{"$f":"changes_in_energy!Y69","v":0},{"$f":"changes_in_energy!Z69","v":0},{"$f":"changes_in_energy!AA69","v":0},{"$f":"changes_in_energy!AB69","v":0},{"$f":"changes_in_energy!AC69","v":0},{"$f":"changes_in_energy!AD69","v":0},{"$f":"changes_in_energy!AE69","v":0},{"$f":"changes_in_energy!AF69","v":0},{"$f":"changes_in_energy!AG69","v":0},{"$f":"changes_in_energy!AH69","v":0},{"$f":"changes_in_energy!AI69","v":0},{"$f":"changes_in_energy!AJ69","v":0},{"$f":"changes_in_energy!AK69","v":0},{"$f":"changes_in_energy!AL69","v":0},{"$f":"changes_in_energy!AM69","v":0},{"$f":"changes_in_energy!AN69","v":0},{"$f":"changes_in_energy!AO69","v":0},{"$f":"changes_in_energy!AP69","v":0},{"$f":"changes_in_energy!AQ69","v":0},{"$f":"changes_in_energy!AR69","v":0},{"$f":"changes_in_energy!AS69","v":0},{"$f":"changes_in_energy!AT69","v":0},{"$f":"changes_in_energy!AU69","v":0},{"$f":"changes_in_energy!AV69","v":0},{"$f":"changes_in_energy!AW69","v":0},{"$f":"changes_in_energy!AX69","v":0},{"$f":"changes_in_energy!AY69","v":0},{"$f":"changes_in_energy!AZ69","v":0},{"$f":"changes_in_energy!BA69","v":0},{"$f":"changes_in_energy!BB69","v":0},{"$f":"changes_in_energy!BC69","v":0},{"$f":"changes_in_energy!BD69","v":0},{"$f":"changes_in_energy!BE69","v":0},{"$f":"changes_in_energy!BF69","v":0},{"$f":"changes_in_energy!BG69","v":0},{"$f":"changes_in_energy!BH69","v":0},{"$f":"changes_in_energy!BI69","v":0},{"$f":"changes_in_energy!BJ69","v":0},{"$f":"changes_in_energy!BK69","v":0},{"$f":"changes_in_energy!BL69","v":0},{"$f":"changes_in_energy!BM69","v":0},{"$f":"changes_in_energy!BN69","v":0},{"$f":"changes_in_energy!BO69","v":0},{"$f":"changes_in_energy!BP69","v":0},{"$f":"changes_in_energy!BQ69","v":0},{"$f":"changes_in_energy!BR69","v":0},{"$f":"changes_in_energy!BS69","v":0},{"$f":"changes_in_energy!BT69","v":0},{"$f":"changes_in_energy!BU69","v":0},{"$f":"changes_in_energy!BV69","v":0},{"$f":"changes_in_energy!BW69","v":0},{"$f":"changes_in_energy!BX69","v":0},{"$f":"changes_in_energy!BY69","v":0},{"$f":"changes_in_energy!BZ69","v":0},{"$f":"changes_in_energy!CA69","v":0},{"$f":"changes_in_energy!CB69","v":0},{"$f":"changes_in_energy!CC69","v":0},{"$f":"changes_in_energy!CD69","v":0},{"$f":"changes_in_energy!CE69","v":0},{"$f":"changes_in_energy!CF69","v":0},{"$f":"changes_in_energy!CG69","v":0},{"$f":"changes_in_energy!CH69","v":0},{"$f":"changes_in_energy!CI69","v":0},{"$f":"changes_in_energy!CJ69","v":0},{"$f":"changes_in_energy!CK69","v":0},{"$f":"changes_in_energy!CL69","v":0},{"$f":"changes_in_energy!CM69","v":0},{"$f":"changes_in_energy!CN69","v":0},{"$f":"changes_in_energy!CO69","v":0},{"$f":"changes_in_energy!CP69","v":0},{"$f":"changes_in_energy!CQ69","v":0},{"$f":"changes_in_energy!CR69","v":0},{"$f":"changes_in_energy!CS69","v":0},{"$f":"changes_in_energy!CT69","v":0},{"$f":"changes_in_energy!CU69","v":0},{"$f":"changes_in_energy!CV69","v":0},{"$f":"changes_in_energy!CW69","v":0},{"$f":"changes_in_energy!CX69","v":0},{"$f":"changes_in_energy!CY69","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M29*conversion_CO2!$D$11","v":0},{"$f":"N29*conversion_CO2!$D$11","v":0},{"$f":"O29*conversion_CO2!$D$11","v":0},{"$f":"P29*conversion_CO2!$D$11","v":0},{"$f":"Q29*conversion_CO2!$D$11","v":0},{"$f":"R29*conversion_CO2!$D$11","v":0},{"$f":"S29*conversion_CO2!$D$11","v":0},{"$f":"T29*conversion_CO2!$D$11","v":0},{"$f":"U29*conversion_CO2!$D$11","v":0},{"$f":"V29*conversion_CO2!$D$11","v":0},{"$f":"W29*conversion_CO2!$D$11","v":0},{"$f":"X29*conversion_CO2!$D$11","v":0},{"$f":"Y29*conversion_CO2!$D$11","v":0},{"$f":"Z29*conversion_CO2!$D$11","v":0},{"$f":"AA29*conversion_CO2!$D$11","v":0},{"$f":"AB29*conversion_CO2!$D$11","v":0},{"$f":"AC29*conversion_CO2!$D$11","v":0},{"$f":"AD29*conversion_CO2!$D$11","v":0},{"$f":"AE29*conversion_CO2!$D$11","v":0},{"$f":"AF29*conversion_CO2!$D$11","v":0},{"$f":"AG29*conversion_CO2!$D$11","v":0},{"$f":"AH29*conversion_CO2!$D$11","v":0},{"$f":"AI29*conversion_CO2!$D$11","v":0},{"$f":"AJ29*conversion_CO2!$D$11","v":0},{"$f":"AK29*conversion_CO2!$D$11","v":0},{"$f":"AL29*conversion_CO2!$D$11","v":0},{"$f":"AM29*conversion_CO2!$D$11","v":0},{"$f":"AN29*conversion_CO2!$D$11","v":0},{"$f":"AO29*conversion_CO2!$D$11","v":0},{"$f":"AP29*conversion_CO2!$D$11","v":0},{"$f":"AQ29*conversion_CO2!$D$11","v":0},{"$f":"AR29*conversion_CO2!$D$11","v":0},{"$f":"AS29*conversion_CO2!$D$11","v":0},{"$f":"AT29*conversion_CO2!$D$11","v":0},{"$f":"AU29*conversion_CO2!$D$11","v":0},{"$f":"AV29*conversion_CO2!$D$11","v":0},{"$f":"AW29*conversion_CO2!$D$11","v":0},{"$f":"AX29*conversion_CO2!$D$11","v":0},{"$f":"AY29*conversion_CO2!$D$11","v":0},{"$f":"AZ29*conversion_CO2!$D$11","v":0},{"$f":"BA29*conversion_CO2!$D$11","v":0},{"$f":"BB29*conversion_CO2!$D$11","v":0},{"$f":"BC29*conversion_CO2!$D$11","v":0},{"$f":"BD29*conversion_CO2!$D$11","v":0},{"$f":"BE29*conversion_CO2!$D$11","v":0},{"$f":"BF29*conversion_CO2!$D$11","v":0},{"$f":"BG29*conversion_CO2!$D$11","v":0},{"$f":"BH29*conversion_CO2!$D$11","v":0},{"$f":"BI29*conversion_CO2!$D$11","v":0},{"$f":"BJ29*conversion_CO2!$D$11","v":0},{"$f":"BK29*conversion_CO2!$D$11","v":0},{"$f":"BL29*conversion_CO2!$D$11","v":0},{"$f":"BM29*conversion_CO2!$D$11","v":0},{"$f":"BN29*conversion_CO2!$D$11","v":0},{"$f":"BO29*conversion_CO2!$D$11","v":0},{"$f":"BP29*conversion_CO2!$D$11","v":0},{"$f":"BQ29*conversion_CO2!$D$11","v":0},{"$f":"BR29*conversion_CO2!$D$11","v":0},{"$f":"BS29*conversion_CO2!$D$11","v":0},{"$f":"BT29*conversion_CO2!$D$11","v":0},{"$f":"BU29*conversion_CO2!$D$11","v":0},{"$f":"BV29*conversion_CO2!$D$11","v":0},{"$f":"BW29*conversion_CO2!$D$11","v":0},{"$f":"BX29*conversion_CO2!$D$11","v":0},{"$f":"BY29*conversion_CO2!$D$11","v":0},{"$f":"BZ29*conversion_CO2!$D$11","v":0},{"$f":"CA29*conversion_CO2!$D$11","v":0},{"$f":"CB29*conversion_CO2!$D$11","v":0},{"$f":"CC29*conversion_CO2!$D$11","v":0},{"$f":"CD29*conversion_CO2!$D$11","v":0},{"$f":"CE29*conversion_CO2!$D$11","v":0},{"$f":"CF29*conversion_CO2!$D$11","v":0},{"$f":"CG29*conversion_CO2!$D$11","v":0},{"$f":"CH29*conversion_CO2!$D$11","v":0},{"$f":"CI29*conversion_CO2!$D$11","v":0},{"$f":"CJ29*conversion_CO2!$D$11","v":0},{"$f":"CK29*conversion_CO2!$D$11","v":0},{"$f":"CL29*conversion_CO2!$D$11","v":0},{"$f":"CM29*conversion_CO2!$D$11","v":0},{"$f":"CN29*conversion_CO2!$D$11","v":0},{"$f":"CO29*conversion_CO2!$D$11","v":0},{"$f":"CP29*conversion_CO2!$D$11","v":0},{"$f":"CQ29*conversion_CO2!$D$11","v":0},{"$f":"CR29*conversion_CO2!$D$11","v":0},{"$f":"CS29*conversion_CO2!$D$11","v":0},{"$f":"CT29*conversion_CO2!$D$11","v":0},{"$f":"CU29*conversion_CO2!$D$11","v":0},{"$f":"CV29*conversion_CO2!$D$11","v":0},{"$f":"CW29*conversion_CO2!$D$11","v":0},{"$f":"CX29*conversion_CO2!$D$11","v":0},{"$f":"CY29*conversion_CO2!$D$11","v":0}]
[]
["Commercial","(litres)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M70","v":0},{"$f":"changes_in_energy!N70","v":0},{"$f":"changes_in_energy!O70","v":0},{"$f":"changes_in_energy!P70","v":0},{"$f":"changes_in_energy!Q70","v":0},{"$f":"changes_in_energy!R70","v":0},{"$f":"changes_in_energy!S70","v":0},{"$f":"changes_in_energy!T70","v":0},{"$f":"changes_in_energy!U70","v":0},{"$f":"changes_in_energy!V70","v":0},{"$f":"changes_in_energy!W70","v":0},{"$f":"changes_in_energy!X70","v":0},{"$f":"changes_in_energy!Y70","v":0},{"$f":"changes_in_energy!Z70","v":0},{"$f":"changes_in_energy!AA70","v":0},{"$f":"changes_in_energy!AB70","v":0},{"$f":"changes_in_energy!AC70","v":0},{"$f":"changes_in_energy!AD70","v":0},{"$f":"changes_in_energy!AE70","v":0},{"$f":"changes_in_energy!AF70","v":0},{"$f":"changes_in_energy!AG70","v":0},{"$f":"changes_in_energy!AH70","v":0},{"$f":"changes_in_energy!AI70","v":0},{"$f":"changes_in_energy!AJ70","v":0},{"$f":"changes_in_energy!AK70","v":0},{"$f":"changes_in_energy!AL70","v":0},{"$f":"changes_in_energy!AM70","v":0},{"$f":"changes_in_energy!AN70","v":0},{"$f":"changes_in_energy!AO70","v":0},{"$f":"changes_in_energy!AP70","v":0},{"$f":"changes_in_energy!AQ70","v":0},{"$f":"changes_in_energy!AR70","v":0},{"$f":"changes_in_energy!AS70","v":0},{"$f":"changes_in_energy!AT70","v":0},{"$f":"changes_in_energy!AU70","v":0},{"$f":"changes_in_energy!AV70","v":0},{"$f":"changes_in_energy!AW70","v":0},{"$f":"changes_in_energy!AX70","v":0},{"$f":"changes_in_energy!AY70","v":0},{"$f":"changes_in_energy!AZ70","v":0},{"$f":"changes_in_energy!BA70","v":0},{"$f":"changes_in_energy!BB70","v":0},{"$f":"changes_in_energy!BC70","v":0},{"$f":"changes_in_energy!BD70","v":0},{"$f":"changes_in_energy!BE70","v":0},{"$f":"changes_in_energy!BF70","v":0},{"$f":"changes_in_energy!BG70","v":0},{"$f":"changes_in_energy!BH70","v":0},{"$f":"changes_in_energy!BI70","v":0},{"$f":"changes_in_energy!BJ70","v":0},{"$f":"changes_in_energy!BK70","v":0},{"$f":"changes_in_energy!BL70","v":0},{"$f":"changes_in_energy!BM70","v":0},{"$f":"changes_in_energy!BN70","v":0},{"$f":"changes_in_energy!BO70","v":0},{"$f":"changes_in_energy!BP70","v":0},{"$f":"changes_in_energy!BQ70","v":0},{"$f":"changes_in_energy!BR70","v":0},{"$f":"changes_in_energy!BS70","v":0},{"$f":"changes_in_energy!BT70","v":0},{"$f":"changes_in_energy!BU70","v":0},{"$f":"changes_in_energy!BV70","v":0},{"$f":"changes_in_energy!BW70","v":0},{"$f":"changes_in_energy!BX70","v":0},{"$f":"changes_in_energy!BY70","v":0},{"$f":"changes_in_energy!BZ70","v":0},{"$f":"changes_in_energy!CA70","v":0},{"$f":"changes_in_energy!CB70","v":0},{"$f":"changes_in_energy!CC70","v":0},{"$f":"changes_in_energy!CD70","v":0},{"$f":"changes_in_energy!CE70","v":0},{"$f":"changes_in_energy!CF70","v":0},{"$f":"changes_in_energy!CG70","v":0},{"$f":"changes_in_energy!CH70","v":0},{"$f":"changes_in_energy!CI70","v":0},{"$f":"changes_in_energy!CJ70","v":0},{"$f":"changes_in_energy!CK70","v":0},{"$f":"changes_in_energy!CL70","v":0},{"$f":"changes_in_energy!CM70","v":0},{"$f":"changes_in_energy!CN70","v":0},{"$f":"changes_in_energy!CO70","v":0},{"$f":"changes_in_energy!CP70","v":0},{"$f":"changes_in_energy!CQ70","v":0},{"$f":"changes_in_energy!CR70","v":0},{"$f":"changes_in_energy!CS70","v":0},{"$f":"changes_in_energy!CT70","v":0},{"$f":"changes_in_energy!CU70","v":0},{"$f":"changes_in_energy!CV70","v":0},{"$f":"changes_in_energy!CW70","v":0},{"$f":"changes_in_energy!CX70","v":0},{"$f":"changes_in_energy!CY70","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M32*conversion_CO2!Q18","v":0},{"$f":"N32*conversion_CO2!R18","v":0},{"$f":"O32*conversion_CO2!S18","v":0},{"$f":"P32*conversion_CO2!T18","v":0},{"$f":"Q32*conversion_CO2!U18","v":0},{"$f":"R32*conversion_CO2!V18","v":0},{"$f":"S32*conversion_CO2!W18","v":0},{"$f":"T32*conversion_CO2!X18","v":0},{"$f":"U32*conversion_CO2!Y18","v":0},{"$f":"V32*conversion_CO2!Z18","v":0},{"$f":"W32*conversion_CO2!AA18","v":0},{"$f":"X32*conversion_CO2!AB18","v":0},{"$f":"Y32*conversion_CO2!AC18","v":0},{"$f":"Z32*conversion_CO2!AD18","v":0},{"$f":"AA32*conversion_CO2!AE18","v":0},{"$f":"AB32*conversion_CO2!AF18","v":0},{"$f":"AC32*conversion_CO2!AG18","v":0},{"$f":"AD32*conversion_CO2!AH18","v":0},{"$f":"AE32*conversion_CO2!AI18","v":0},{"$f":"AF32*conversion_CO2!AJ18","v":0},{"$f":"AG32*conversion_CO2!AK18","v":0},{"$f":"AH32*conversion_CO2!AL18","v":0},{"$f":"AI32*conversion_CO2!AM18","v":0},{"$f":"AJ32*conversion_CO2!AN18","v":0},{"$f":"AK32*conversion_CO2!AO18","v":0},{"$f":"AL32*conversion_CO2!AP18","v":0},{"$f":"AM32*conversion_CO2!AQ18","v":0},{"$f":"AN32*conversion_CO2!AR18","v":0},{"$f":"AO32*conversion_CO2!AS18","v":0},{"$f":"AP32*conversion_CO2!AT18","v":0},{"$f":"AQ32*conversion_CO2!AU18","v":0},{"$f":"AR32*conversion_CO2!AV18","v":0},{"$f":"AS32*conversion_CO2!AW18","v":0},{"$f":"AT32*conversion_CO2!AX18","v":0},{"$f":"AU32*conversion_CO2!AY18","v":0},{"$f":"AV32*conversion_CO2!AZ18","v":0},{"$f":"AW32*conversion_CO2!BA18","v":0},{"$f":"AX32*conversion_CO2!BB18","v":0},{"$f":"AY32*conversion_CO2!BC18","v":0},{"$f":"AZ32*conversion_CO2!BD18","v":0},{"$f":"BA32*conversion_CO2!BE18","v":0},{"$f":"BB32*conversion_CO2!BF18","v":0},{"$f":"BC32*conversion_CO2!BG18","v":0},{"$f":"BD32*conversion_CO2!BH18","v":0},{"$f":"BE32*conversion_CO2!BI18","v":0},{"$f":"BF32*conversion_CO2!BJ18","v":0},{"$f":"BG32*conversion_CO2!BK18","v":0},{"$f":"BH32*conversion_CO2!BL18","v":0},{"$f":"BI32*conversion_CO2!BM18","v":0},{"$f":"BJ32*conversion_CO2!BN18","v":0},{"$f":"BK32*conversion_CO2!BO18","v":0},{"$f":"BL32*conversion_CO2!BP18","v":0},{"$f":"BM32*conversion_CO2!BQ18","v":0},{"$f":"BN32*conversion_CO2!BR18","v":0},{"$f":"BO32*conversion_CO2!BS18","v":0},{"$f":"BP32*conversion_CO2!BT18","v":0},{"$f":"BQ32*conversion_CO2!BU18","v":0},{"$f":"BR32*conversion_CO2!BV18","v":0},{"$f":"BS32*conversion_CO2!BW18","v":0},{"$f":"BT32*conversion_CO2!BX18","v":0},{"$f":"BU32*conversion_CO2!BY18","v":0},{"$f":"BV32*conversion_CO2!BZ18","v":0},{"$f":"BW32*conversion_CO2!CA18","v":0},{"$f":"BX32*conversion_CO2!CB18","v":0},{"$f":"BY32*conversion_CO2!CC18","v":0},{"$f":"BZ32*conversion_CO2!CD18","v":0},{"$f":"CA32*conversion_CO2!CE18","v":0},{"$f":"CB32*conversion_CO2!CF18","v":0},{"$f":"CC32*conversion_CO2!CG18","v":0},{"$f":"CD32*conversion_CO2!CH18","v":0},{"$f":"CE32*conversion_CO2!CI18","v":0},{"$f":"CF32*conversion_CO2!CJ18","v":0},{"$f":"CG32*conversion_CO2!CK18","v":0},{"$f":"CH32*conversion_CO2!CL18","v":0},{"$f":"CI32*conversion_CO2!CM18","v":0},{"$f":"CJ32*conversion_CO2!CN18","v":0},{"$f":"CK32*conversion_CO2!CO18","v":0},{"$f":"CL32*conversion_CO2!CP18","v":0},{"$f":"CM32*conversion_CO2!CQ18","v":0},{"$f":"CN32*conversion_CO2!CR18","v":0},{"$f":"CO32*conversion_CO2!CS18","v":0},{"$f":"CP32*conversion_CO2!CT18","v":0},{"$f":"CQ32*conversion_CO2!CU18","v":0},{"$f":"CR32*conversion_CO2!CV18","v":0},{"$f":"CS32*conversion_CO2!CW18","v":0},{"$f":"CT32*conversion_CO2!CX18","v":0},{"$f":"CU32*conversion_CO2!CY18","v":0},{"$f":"CV32*conversion_CO2!CZ18","v":0},{"$f":"CW32*conversion_CO2!DA18","v":0},{"$f":"CX32*conversion_CO2!DB18","v":0},{"$f":"CY32*conversion_CO2!DC18","v":0}]
[]
["Industrial","(litres)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M71","v":0},{"$f":"changes_in_energy!N71","v":0},{"$f":"changes_in_energy!O71","v":0},{"$f":"changes_in_energy!P71","v":0},{"$f":"changes_in_energy!Q71","v":0},{"$f":"changes_in_energy!R71","v":0},{"$f":"changes_in_energy!S71","v":0},{"$f":"changes_in_energy!T71","v":0},{"$f":"changes_in_energy!U71","v":0},{"$f":"changes_in_energy!V71","v":0},{"$f":"changes_in_energy!W71","v":0},{"$f":"changes_in_energy!X71","v":0},{"$f":"changes_in_energy!Y71","v":0},{"$f":"changes_in_energy!Z71","v":0},{"$f":"changes_in_energy!AA71","v":0},{"$f":"changes_in_energy!AB71","v":0},{"$f":"changes_in_energy!AC71","v":0},{"$f":"changes_in_energy!AD71","v":0},{"$f":"changes_in_energy!AE71","v":0},{"$f":"changes_in_energy!AF71","v":0},{"$f":"changes_in_energy!AG71","v":0},{"$f":"changes_in_energy!AH71","v":0},{"$f":"changes_in_energy!AI71","v":0},{"$f":"changes_in_energy!AJ71","v":0},{"$f":"changes_in_energy!AK71","v":0},{"$f":"changes_in_energy!AL71","v":0},{"$f":"changes_in_energy!AM71","v":0},{"$f":"changes_in_energy!AN71","v":0},{"$f":"changes_in_energy!AO71","v":0},{"$f":"changes_in_energy!AP71","v":0},{"$f":"changes_in_energy!AQ71","v":0},{"$f":"changes_in_energy!AR71","v":0},{"$f":"changes_in_energy!AS71","v":0},{"$f":"changes_in_energy!AT71","v":0},{"$f":"changes_in_energy!AU71","v":0},{"$f":"changes_in_energy!AV71","v":0},{"$f":"changes_in_energy!AW71","v":0},{"$f":"changes_in_energy!AX71","v":0},{"$f":"changes_in_energy!AY71","v":0},{"$f":"changes_in_energy!AZ71","v":0},{"$f":"changes_in_energy!BA71","v":0},{"$f":"changes_in_energy!BB71","v":0},{"$f":"changes_in_energy!BC71","v":0},{"$f":"changes_in_energy!BD71","v":0},{"$f":"changes_in_energy!BE71","v":0},{"$f":"changes_in_energy!BF71","v":0},{"$f":"changes_in_energy!BG71","v":0},{"$f":"changes_in_energy!BH71","v":0},{"$f":"changes_in_energy!BI71","v":0},{"$f":"changes_in_energy!BJ71","v":0},{"$f":"changes_in_energy!BK71","v":0},{"$f":"changes_in_energy!BL71","v":0},{"$f":"changes_in_energy!BM71","v":0},{"$f":"changes_in_energy!BN71","v":0},{"$f":"changes_in_energy!BO71","v":0},{"$f":"changes_in_energy!BP71","v":0},{"$f":"changes_in_energy!BQ71","v":0},{"$f":"changes_in_energy!BR71","v":0},{"$f":"changes_in_energy!BS71","v":0},{"$f":"changes_in_energy!BT71","v":0},{"$f":"changes_in_energy!BU71","v":0},{"$f":"changes_in_energy!BV71","v":0},{"$f":"changes_in_energy!BW71","v":0},{"$f":"changes_in_energy!BX71","v":0},{"$f":"changes_in_energy!BY71","v":0},{"$f":"changes_in_energy!BZ71","v":0},{"$f":"changes_in_energy!CA71","v":0},{"$f":"changes_in_energy!CB71","v":0},{"$f":"changes_in_energy!CC71","v":0},{"$f":"changes_in_energy!CD71","v":0},{"$f":"changes_in_energy!CE71","v":0},{"$f":"changes_in_energy!CF71","v":0},{"$f":"changes_in_energy!CG71","v":0},{"$f":"changes_in_energy!CH71","v":0},{"$f":"changes_in_energy!CI71","v":0},{"$f":"changes_in_energy!CJ71","v":0},{"$f":"changes_in_energy!CK71","v":0},{"$f":"changes_in_energy!CL71","v":0},{"$f":"changes_in_energy!CM71","v":0},{"$f":"changes_in_energy!CN71","v":0},{"$f":"changes_in_energy!CO71","v":0},{"$f":"changes_in_energy!CP71","v":0},{"$f":"changes_in_energy!CQ71","v":0},{"$f":"changes_in_energy!CR71","v":0},{"$f":"changes_in_energy!CS71","v":0},{"$f":"changes_in_energy!CT71","v":0},{"$f":"changes_in_energy!CU71","v":0},{"$f":"changes_in_energy!CV71","v":0},{"$f":"changes_in_energy!CW71","v":0},{"$f":"changes_in_energy!CX71","v":0},{"$f":"changes_in_energy!CY71","v":0}]
["Change in CO2e emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M35*conversion_CO2!Q18","v":0},{"$f":"N35*conversion_CO2!R18","v":0},{"$f":"O35*conversion_CO2!S18","v":0},{"$f":"P35*conversion_CO2!T18","v":0},{"$f":"Q35*conversion_CO2!U18","v":0},{"$f":"R35*conversion_CO2!V18","v":0},{"$f":"S35*conversion_CO2!W18","v":0},{"$f":"T35*conversion_CO2!X18","v":0},{"$f":"U35*conversion_CO2!Y18","v":0},{"$f":"V35*conversion_CO2!Z18","v":0},{"$f":"W35*conversion_CO2!AA18","v":0},{"$f":"X35*conversion_CO2!AB18","v":0},{"$f":"Y35*conversion_CO2!AC18","v":0},{"$f":"Z35*conversion_CO2!AD18","v":0},{"$f":"AA35*conversion_CO2!AE18","v":0},{"$f":"AB35*conversion_CO2!AF18","v":0},{"$f":"AC35*conversion_CO2!AG18","v":0},{"$f":"AD35*conversion_CO2!AH18","v":0},{"$f":"AE35*conversion_CO2!AI18","v":0},{"$f":"AF35*conversion_CO2!AJ18","v":0},{"$f":"AG35*conversion_CO2!AK18","v":0},{"$f":"AH35*conversion_CO2!AL18","v":0},{"$f":"AI35*conversion_CO2!AM18","v":0},{"$f":"AJ35*conversion_CO2!AN18","v":0},{"$f":"AK35*conversion_CO2!AO18","v":0},{"$f":"AL35*conversion_CO2!AP18","v":0},{"$f":"AM35*conversion_CO2!AQ18","v":0},{"$f":"AN35*conversion_CO2!AR18","v":0},{"$f":"AO35*conversion_CO2!AS18","v":0},{"$f":"AP35*conversion_CO2!AT18","v":0},{"$f":"AQ35*conversion_CO2!AU18","v":0},{"$f":"AR35*conversion_CO2!AV18","v":0},{"$f":"AS35*conversion_CO2!AW18","v":0},{"$f":"AT35*conversion_CO2!AX18","v":0},{"$f":"AU35*conversion_CO2!AY18","v":0},{"$f":"AV35*conversion_CO2!AZ18","v":0},{"$f":"AW35*conversion_CO2!BA18","v":0},{"$f":"AX35*conversion_CO2!BB18","v":0},{"$f":"AY35*conversion_CO2!BC18","v":0},{"$f":"AZ35*conversion_CO2!BD18","v":0},{"$f":"BA35*conversion_CO2!BE18","v":0},{"$f":"BB35*conversion_CO2!BF18","v":0},{"$f":"BC35*conversion_CO2!BG18","v":0},{"$f":"BD35*conversion_CO2!BH18","v":0},{"$f":"BE35*conversion_CO2!BI18","v":0},{"$f":"BF35*conversion_CO2!BJ18","v":0},{"$f":"BG35*conversion_CO2!BK18","v":0},{"$f":"BH35*conversion_CO2!BL18","v":0},{"$f":"BI35*conversion_CO2!BM18","v":0},{"$f":"BJ35*conversion_CO2!BN18","v":0},{"$f":"BK35*conversion_CO2!BO18","v":0},{"$f":"BL35*conversion_CO2!BP18","v":0},{"$f":"BM35*conversion_CO2!BQ18","v":0},{"$f":"BN35*conversion_CO2!BR18","v":0},{"$f":"BO35*conversion_CO2!BS18","v":0},{"$f":"BP35*conversion_CO2!BT18","v":0},{"$f":"BQ35*conversion_CO2!BU18","v":0},{"$f":"BR35*conversion_CO2!BV18","v":0},{"$f":"BS35*conversion_CO2!BW18","v":0},{"$f":"BT35*conversion_CO2!BX18","v":0},{"$f":"BU35*conversion_CO2!BY18","v":0},{"$f":"BV35*conversion_CO2!BZ18","v":0},{"$f":"BW35*conversion_CO2!CA18","v":0},{"$f":"BX35*conversion_CO2!CB18","v":0},{"$f":"BY35*conversion_CO2!CC18","v":0},{"$f":"BZ35*conversion_CO2!CD18","v":0},{"$f":"CA35*conversion_CO2!CE18","v":0},{"$f":"CB35*conversion_CO2!CF18","v":0},{"$f":"CC35*conversion_CO2!CG18","v":0},{"$f":"CD35*conversion_CO2!CH18","v":0},{"$f":"CE35*conversion_CO2!CI18","v":0},{"$f":"CF35*conversion_CO2!CJ18","v":0},{"$f":"CG35*conversion_CO2!CK18","v":0},{"$f":"CH35*conversion_CO2!CL18","v":0},{"$f":"CI35*conversion_CO2!CM18","v":0},{"$f":"CJ35*conversion_CO2!CN18","v":0},{"$f":"CK35*conversion_CO2!CO18","v":0},{"$f":"CL35*conversion_CO2!CP18","v":0},{"$f":"CM35*conversion_CO2!CQ18","v":0},{"$f":"CN35*conversion_CO2!CR18","v":0},{"$f":"CO35*conversion_CO2!CS18","v":0},{"$f":"CP35*conversion_CO2!CT18","v":0},{"$f":"CQ35*conversion_CO2!CU18","v":0},{"$f":"CR35*conversion_CO2!CV18","v":0},{"$f":"CS35*conversion_CO2!CW18","v":0},{"$f":"CT35*conversion_CO2!CX18","v":0},{"$f":"CU35*conversion_CO2!CY18","v":0},{"$f":"CV35*conversion_CO2!CZ18","v":0},{"$f":"CW35*conversion_CO2!DA18","v":0},{"$f":"CX35*conversion_CO2!DB18","v":0},{"$f":"CY35*conversion_CO2!DC18","v":0}]
[]
[]
["ROAD TRANSPORT FUEL",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Petrol","(litres)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M80","v":0},{"$f":"changes_in_energy!N80","v":0},{"$f":"changes_in_energy!O80","v":0},{"$f":"changes_in_energy!P80","v":0},{"$f":"changes_in_energy!Q80","v":0},{"$f":"changes_in_energy!R80","v":0},{"$f":"changes_in_energy!S80","v":0},{"$f":"changes_in_energy!T80","v":0},{"$f":"changes_in_energy!U80","v":0},{"$f":"changes_in_energy!V80","v":0},{"$f":"changes_in_energy!W80","v":0},{"$f":"changes_in_energy!X80","v":0},{"$f":"changes_in_energy!Y80","v":0},{"$f":"changes_in_energy!Z80","v":0},{"$f":"changes_in_energy!AA80","v":0},{"$f":"changes_in_energy!AB80","v":0},{"$f":"changes_in_energy!AC80","v":0},{"$f":"changes_in_energy!AD80","v":0},{"$f":"changes_in_energy!AE80","v":0},{"$f":"changes_in_energy!AF80","v":0},{"$f":"changes_in_energy!AG80","v":0},{"$f":"changes_in_energy!AH80","v":0},{"$f":"changes_in_energy!AI80","v":0},{"$f":"changes_in_energy!AJ80","v":0},{"$f":"changes_in_energy!AK80","v":0},{"$f":"changes_in_energy!AL80","v":0},{"$f":"changes_in_energy!AM80","v":0},{"$f":"changes_in_energy!AN80","v":0},{"$f":"changes_in_energy!AO80","v":0},{"$f":"changes_in_energy!AP80","v":0},{"$f":"changes_in_energy!AQ80","v":0},{"$f":"changes_in_energy!AR80","v":0},{"$f":"changes_in_energy!AS80","v":0},{"$f":"changes_in_energy!AT80","v":0},{"$f":"changes_in_energy!AU80","v":0},{"$f":"changes_in_energy!AV80","v":0},{"$f":"changes_in_energy!AW80","v":0},{"$f":"changes_in_energy!AX80","v":0},{"$f":"changes_in_energy!AY80","v":0},{"$f":"changes_in_energy!AZ80","v":0},{"$f":"changes_in_energy!BA80","v":0},{"$f":"changes_in_energy!BB80","v":0},{"$f":"changes_in_energy!BC80","v":0},{"$f":"changes_in_energy!BD80","v":0},{"$f":"changes_in_energy!BE80","v":0},{"$f":"changes_in_energy!BF80","v":0},{"$f":"changes_in_energy!BG80","v":0},{"$f":"changes_in_energy!BH80","v":0},{"$f":"changes_in_energy!BI80","v":0},{"$f":"changes_in_energy!BJ80","v":0},{"$f":"changes_in_energy!BK80","v":0},{"$f":"changes_in_energy!BL80","v":0},{"$f":"changes_in_energy!BM80","v":0},{"$f":"changes_in_energy!BN80","v":0},{"$f":"changes_in_energy!BO80","v":0},{"$f":"changes_in_energy!BP80","v":0},{"$f":"changes_in_energy!BQ80","v":0},{"$f":"changes_in_energy!BR80","v":0},{"$f":"changes_in_energy!BS80","v":0},{"$f":"changes_in_energy!BT80","v":0},{"$f":"changes_in_energy!BU80","v":0},{"$f":"changes_in_energy!BV80","v":0},{"$f":"changes_in_energy!BW80","v":0},{"$f":"changes_in_energy!BX80","v":0},{"$f":"changes_in_energy!BY80","v":0},{"$f":"changes_in_energy!BZ80","v":0},{"$f":"changes_in_energy!CA80","v":0},{"$f":"changes_in_energy!CB80","v":0},{"$f":"changes_in_energy!CC80","v":0},{"$f":"changes_in_energy!CD80","v":0},{"$f":"changes_in_energy!CE80","v":0},{"$f":"changes_in_energy!CF80","v":0},{"$f":"changes_in_energy!CG80","v":0},{"$f":"changes_in_energy!CH80","v":0},{"$f":"changes_in_energy!CI80","v":0},{"$f":"changes_in_energy!CJ80","v":0},{"$f":"changes_in_energy!CK80","v":0},{"$f":"changes_in_energy!CL80","v":0},{"$f":"changes_in_energy!CM80","v":0},{"$f":"changes_in_energy!CN80","v":0},{"$f":"changes_in_energy!CO80","v":0},{"$f":"changes_in_energy!CP80","v":0},{"$f":"changes_in_energy!CQ80","v":0},{"$f":"changes_in_energy!CR80","v":0},{"$f":"changes_in_energy!CS80","v":0},{"$f":"changes_in_energy!CT80","v":0},{"$f":"changes_in_energy!CU80","v":0},{"$f":"changes_in_energy!CV80","v":0},{"$f":"changes_in_energy!CW80","v":0},{"$f":"changes_in_energy!CX80","v":0},{"$f":"changes_in_energy!CY80","v":0}]
["Change in CO2 emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M41*conversion_CO2!Q10","v":0},{"$f":"N41*conversion_CO2!R10","v":0},{"$f":"O41*conversion_CO2!S10","v":0},{"$f":"P41*conversion_CO2!T10","v":0},{"$f":"Q41*conversion_CO2!U10","v":0},{"$f":"R41*conversion_CO2!V10","v":0},{"$f":"S41*conversion_CO2!W10","v":0},{"$f":"T41*conversion_CO2!X10","v":0},{"$f":"U41*conversion_CO2!Y10","v":0},{"$f":"V41*conversion_CO2!Z10","v":0},{"$f":"W41*conversion_CO2!AA10","v":0},{"$f":"X41*conversion_CO2!AB10","v":0},{"$f":"Y41*conversion_CO2!AC10","v":0},{"$f":"Z41*conversion_CO2!AD10","v":0},{"$f":"AA41*conversion_CO2!AE10","v":0},{"$f":"AB41*conversion_CO2!AF10","v":0},{"$f":"AC41*conversion_CO2!AG10","v":0},{"$f":"AD41*conversion_CO2!AH10","v":0},{"$f":"AE41*conversion_CO2!AI10","v":0},{"$f":"AF41*conversion_CO2!AJ10","v":0},{"$f":"AG41*conversion_CO2!AK10","v":0},{"$f":"AH41*conversion_CO2!AL10","v":0},{"$f":"AI41*conversion_CO2!AM10","v":0},{"$f":"AJ41*conversion_CO2!AN10","v":0},{"$f":"AK41*conversion_CO2!AO10","v":0},{"$f":"AL41*conversion_CO2!AP10","v":0},{"$f":"AM41*conversion_CO2!AQ10","v":0},{"$f":"AN41*conversion_CO2!AR10","v":0},{"$f":"AO41*conversion_CO2!AS10","v":0},{"$f":"AP41*conversion_CO2!AT10","v":0},{"$f":"AQ41*conversion_CO2!AU10","v":0},{"$f":"AR41*conversion_CO2!AV10","v":0},{"$f":"AS41*conversion_CO2!AW10","v":0},{"$f":"AT41*conversion_CO2!AX10","v":0},{"$f":"AU41*conversion_CO2!AY10","v":0},{"$f":"AV41*conversion_CO2!AZ10","v":0},{"$f":"AW41*conversion_CO2!BA10","v":0},{"$f":"AX41*conversion_CO2!BB10","v":0},{"$f":"AY41*conversion_CO2!BC10","v":0},{"$f":"AZ41*conversion_CO2!BD10","v":0},{"$f":"BA41*conversion_CO2!BE10","v":0},{"$f":"BB41*conversion_CO2!BF10","v":0},{"$f":"BC41*conversion_CO2!BG10","v":0},{"$f":"BD41*conversion_CO2!BH10","v":0},{"$f":"BE41*conversion_CO2!BI10","v":0},{"$f":"BF41*conversion_CO2!BJ10","v":0},{"$f":"BG41*conversion_CO2!BK10","v":0},{"$f":"BH41*conversion_CO2!BL10","v":0},{"$f":"BI41*conversion_CO2!BM10","v":0},{"$f":"BJ41*conversion_CO2!BN10","v":0},{"$f":"BK41*conversion_CO2!BO10","v":0},{"$f":"BL41*conversion_CO2!BP10","v":0},{"$f":"BM41*conversion_CO2!BQ10","v":0},{"$f":"BN41*conversion_CO2!BR10","v":0},{"$f":"BO41*conversion_CO2!BS10","v":0},{"$f":"BP41*conversion_CO2!BT10","v":0},{"$f":"BQ41*conversion_CO2!BU10","v":0},{"$f":"BR41*conversion_CO2!BV10","v":0},{"$f":"BS41*conversion_CO2!BW10","v":0},{"$f":"BT41*conversion_CO2!BX10","v":0},{"$f":"BU41*conversion_CO2!BY10","v":0},{"$f":"BV41*conversion_CO2!BZ10","v":0},{"$f":"BW41*conversion_CO2!CA10","v":0},{"$f":"BX41*conversion_CO2!CB10","v":0},{"$f":"BY41*conversion_CO2!CC10","v":0},{"$f":"BZ41*conversion_CO2!CD10","v":0},{"$f":"CA41*conversion_CO2!CE10","v":0},{"$f":"CB41*conversion_CO2!CF10","v":0},{"$f":"CC41*conversion_CO2!CG10","v":0},{"$f":"CD41*conversion_CO2!CH10","v":0},{"$f":"CE41*conversion_CO2!CI10","v":0},{"$f":"CF41*conversion_CO2!CJ10","v":0},{"$f":"CG41*conversion_CO2!CK10","v":0},{"$f":"CH41*conversion_CO2!CL10","v":0},{"$f":"CI41*conversion_CO2!CM10","v":0},{"$f":"CJ41*conversion_CO2!CN10","v":0},{"$f":"CK41*conversion_CO2!CO10","v":0},{"$f":"CL41*conversion_CO2!CP10","v":0},{"$f":"CM41*conversion_CO2!CQ10","v":0},{"$f":"CN41*conversion_CO2!CR10","v":0},{"$f":"CO41*conversion_CO2!CS10","v":0},{"$f":"CP41*conversion_CO2!CT10","v":0},{"$f":"CQ41*conversion_CO2!CU10","v":0},{"$f":"CR41*conversion_CO2!CV10","v":0},{"$f":"CS41*conversion_CO2!CW10","v":0},{"$f":"CT41*conversion_CO2!CX10","v":0},{"$f":"CU41*conversion_CO2!CY10","v":0},{"$f":"CV41*conversion_CO2!CZ10","v":0},{"$f":"CW41*conversion_CO2!DA10","v":0},{"$f":"CX41*conversion_CO2!DB10","v":0},{"$f":"CY41*conversion_CO2!DC10","v":0}]
[]
["DERV","(litres)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M81","v":0},{"$f":"changes_in_energy!N81","v":0},{"$f":"changes_in_energy!O81","v":0},{"$f":"changes_in_energy!P81","v":0},{"$f":"changes_in_energy!Q81","v":0},{"$f":"changes_in_energy!R81","v":0},{"$f":"changes_in_energy!S81","v":0},{"$f":"changes_in_energy!T81","v":0},{"$f":"changes_in_energy!U81","v":0},{"$f":"changes_in_energy!V81","v":0},{"$f":"changes_in_energy!W81","v":0},{"$f":"changes_in_energy!X81","v":0},{"$f":"changes_in_energy!Y81","v":0},{"$f":"changes_in_energy!Z81","v":0},{"$f":"changes_in_energy!AA81","v":0},{"$f":"changes_in_energy!AB81","v":0},{"$f":"changes_in_energy!AC81","v":0},{"$f":"changes_in_energy!AD81","v":0},{"$f":"changes_in_energy!AE81","v":0},{"$f":"changes_in_energy!AF81","v":0},{"$f":"changes_in_energy!AG81","v":0},{"$f":"changes_in_energy!AH81","v":0},{"$f":"changes_in_energy!AI81","v":0},{"$f":"changes_in_energy!AJ81","v":0},{"$f":"changes_in_energy!AK81","v":0},{"$f":"changes_in_energy!AL81","v":0},{"$f":"changes_in_energy!AM81","v":0},{"$f":"changes_in_energy!AN81","v":0},{"$f":"changes_in_energy!AO81","v":0},{"$f":"changes_in_energy!AP81","v":0},{"$f":"changes_in_energy!AQ81","v":0},{"$f":"changes_in_energy!AR81","v":0},{"$f":"changes_in_energy!AS81","v":0},{"$f":"changes_in_energy!AT81","v":0},{"$f":"changes_in_energy!AU81","v":0},{"$f":"changes_in_energy!AV81","v":0},{"$f":"changes_in_energy!AW81","v":0},{"$f":"changes_in_energy!AX81","v":0},{"$f":"changes_in_energy!AY81","v":0},{"$f":"changes_in_energy!AZ81","v":0},{"$f":"changes_in_energy!BA81","v":0},{"$f":"changes_in_energy!BB81","v":0},{"$f":"changes_in_energy!BC81","v":0},{"$f":"changes_in_energy!BD81","v":0},{"$f":"changes_in_energy!BE81","v":0},{"$f":"changes_in_energy!BF81","v":0},{"$f":"changes_in_energy!BG81","v":0},{"$f":"changes_in_energy!BH81","v":0},{"$f":"changes_in_energy!BI81","v":0},{"$f":"changes_in_energy!BJ81","v":0},{"$f":"changes_in_energy!BK81","v":0},{"$f":"changes_in_energy!BL81","v":0},{"$f":"changes_in_energy!BM81","v":0},{"$f":"changes_in_energy!BN81","v":0},{"$f":"changes_in_energy!BO81","v":0},{"$f":"changes_in_energy!BP81","v":0},{"$f":"changes_in_energy!BQ81","v":0},{"$f":"changes_in_energy!BR81","v":0},{"$f":"changes_in_energy!BS81","v":0},{"$f":"changes_in_energy!BT81","v":0},{"$f":"changes_in_energy!BU81","v":0},{"$f":"changes_in_energy!BV81","v":0},{"$f":"changes_in_energy!BW81","v":0},{"$f":"changes_in_energy!BX81","v":0},{"$f":"changes_in_energy!BY81","v":0},{"$f":"changes_in_energy!BZ81","v":0},{"$f":"changes_in_energy!CA81","v":0},{"$f":"changes_in_energy!CB81","v":0},{"$f":"changes_in_energy!CC81","v":0},{"$f":"changes_in_energy!CD81","v":0},{"$f":"changes_in_energy!CE81","v":0},{"$f":"changes_in_energy!CF81","v":0},{"$f":"changes_in_energy!CG81","v":0},{"$f":"changes_in_energy!CH81","v":0},{"$f":"changes_in_energy!CI81","v":0},{"$f":"changes_in_energy!CJ81","v":0},{"$f":"changes_in_energy!CK81","v":0},{"$f":"changes_in_energy!CL81","v":0},{"$f":"changes_in_energy!CM81","v":0},{"$f":"changes_in_energy!CN81","v":0},{"$f":"changes_in_energy!CO81","v":0},{"$f":"changes_in_energy!CP81","v":0},{"$f":"changes_in_energy!CQ81","v":0},{"$f":"changes_in_energy!CR81","v":0},{"$f":"changes_in_energy!CS81","v":0},{"$f":"changes_in_energy!CT81","v":0},{"$f":"changes_in_energy!CU81","v":0},{"$f":"changes_in_energy!CV81","v":0},{"$f":"changes_in_energy!CW81","v":0},{"$f":"changes_in_energy!CX81","v":0},{"$f":"changes_in_energy!CY81","v":0}]
["Change in CO2 emissions","(kg CO2e)",null,null,null,null,null,null,null,null,null,null,{"$f":"M44*conversion_CO2!Q14","v":0},{"$f":"N44*conversion_CO2!R14","v":0},{"$f":"O44*conversion_CO2!S14","v":0},{"$f":"P44*conversion_CO2!T14","v":0},{"$f":"Q44*conversion_CO2!U14","v":0},{"$f":"R44*conversion_CO2!V14","v":0},{"$f":"S44*conversion_CO2!W14","v":0},{"$f":"T44*conversion_CO2!X14","v":0},{"$f":"U44*conversion_CO2!Y14","v":0},{"$f":"V44*conversion_CO2!Z14","v":0},{"$f":"W44*conversion_CO2!AA14","v":0},{"$f":"X44*conversion_CO2!AB14","v":0},{"$f":"Y44*conversion_CO2!AC14","v":0},{"$f":"Z44*conversion_CO2!AD14","v":0},{"$f":"AA44*conversion_CO2!AE14","v":0},{"$f":"AB44*conversion_CO2!AF14","v":0},{"$f":"AC44*conversion_CO2!AG14","v":0},{"$f":"AD44*conversion_CO2!AH14","v":0},{"$f":"AE44*conversion_CO2!AI14","v":0},{"$f":"AF44*conversion_CO2!AJ14","v":0},{"$f":"AG44*conversion_CO2!AK14","v":0},{"$f":"AH44*conversion_CO2!AL14","v":0},{"$f":"AI44*conversion_CO2!AM14","v":0},{"$f":"AJ44*conversion_CO2!AN14","v":0},{"$f":"AK44*conversion_CO2!AO14","v":0},{"$f":"AL44*conversion_CO2!AP14","v":0},{"$f":"AM44*conversion_CO2!AQ14","v":0},{"$f":"AN44*conversion_CO2!AR14","v":0},{"$f":"AO44*conversion_CO2!AS14","v":0},{"$f":"AP44*conversion_CO2!AT14","v":0},{"$f":"AQ44*conversion_CO2!AU14","v":0},{"$f":"AR44*conversion_CO2!AV14","v":0},{"$f":"AS44*conversion_CO2!AW14","v":0},{"$f":"AT44*conversion_CO2!AX14","v":0},{"$f":"AU44*conversion_CO2!AY14","v":0},{"$f":"AV44*conversion_CO2!AZ14","v":0},{"$f":"AW44*conversion_CO2!BA14","v":0},{"$f":"AX44*conversion_CO2!BB14","v":0},{"$f":"AY44*conversion_CO2!BC14","v":0},{"$f":"AZ44*conversion_CO2!BD14","v":0},{"$f":"BA44*conversion_CO2!BE14","v":0},{"$f":"BB44*conversion_CO2!BF14","v":0},{"$f":"BC44*conversion_CO2!BG14","v":0},{"$f":"BD44*conversion_CO2!BH14","v":0},{"$f":"BE44*conversion_CO2!BI14","v":0},{"$f":"BF44*conversion_CO2!BJ14","v":0},{"$f":"BG44*conversion_CO2!BK14","v":0},{"$f":"BH44*conversion_CO2!BL14","v":0},{"$f":"BI44*conversion_CO2!BM14","v":0},{"$f":"BJ44*conversion_CO2!BN14","v":0},{"$f":"BK44*conversion_CO2!BO14","v":0},{"$f":"BL44*conversion_CO2!BP14","v":0},{"$f":"BM44*conversion_CO2!BQ14","v":0},{"$f":"BN44*conversion_CO2!BR14","v":0},{"$f":"BO44*conversion_CO2!BS14","v":0},{"$f":"BP44*conversion_CO2!BT14","v":0},{"$f":"BQ44*conversion_CO2!BU14","v":0},{"$f":"BR44*conversion_CO2!BV14","v":0},{"$f":"BS44*conversion_CO2!BW14","v":0},{"$f":"BT44*conversion_CO2!BX14","v":0},{"$f":"BU44*conversion_CO2!BY14","v":0},{"$f":"BV44*conversion_CO2!BZ14","v":0},{"$f":"BW44*conversion_CO2!CA14","v":0},{"$f":"BX44*conversion_CO2!CB14","v":0},{"$f":"BY44*conversion_CO2!CC14","v":0},{"$f":"BZ44*conversion_CO2!CD14","v":0},{"$f":"CA44*conversion_CO2!CE14","v":0},{"$f":"CB44*conversion_CO2!CF14","v":0},{"$f":"CC44*conversion_CO2!CG14","v":0},{"$f":"CD44*conversion_CO2!CH14","v":0},{"$f":"CE44*conversion_CO2!CI14","v":0},{"$f":"CF44*conversion_CO2!CJ14","v":0},{"$f":"CG44*conversion_CO2!CK14","v":0},{"$f":"CH44*conversion_CO2!CL14","v":0},{"$f":"CI44*conversion_CO2!CM14","v":0},{"$f":"CJ44*conversion_CO2!CN14","v":0},{"$f":"CK44*conversion_CO2!CO14","v":0},{"$f":"CL44*conversion_CO2!CP14","v":0},{"$f":"CM44*conversion_CO2!CQ14","v":0},{"$f":"CN44*conversion_CO2!CR14","v":0},{"$f":"CO44*conversion_CO2!CS14","v":0},{"$f":"CP44*conversion_CO2!CT14","v":0},{"$f":"CQ44*conversion_CO2!CU14","v":0},{"$f":"CR44*conversion_CO2!CV14","v":0},{"$f":"CS44*conversion_CO2!CW14","v":0},{"$f":"CT44*conversion_CO2!CX14","v":0},{"$f":"CU44*conversion_CO2!CY14","v":0},{"$f":"CV44*conversion_CO2!CZ14","v":0},{"$f":"CW44*conversion_CO2!DA14","v":0},{"$f":"CX44*conversion_CO2!DB14","v":0},{"$f":"CY44*conversion_CO2!DC14","v":0}]
[]
[]
["SUMMARY OF NON-TRADED SECTOR CO2 EMISSIONS"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Changes in CO2e","kg",null,null,null,null,null,null,null,null,null,null,{"$f":"M6+M9+M12+M18+M21+M24+M30+M33+M36+M42+M45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI6+AI9+AI12+AI18+AI21+AI24+AI30+AI33+AI36+AI42+AI45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO6+BO9+BO12+BO18+BO21+BO24+BO30+BO33+BO36+BO42+BO45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Changes in CO2e","tonnes",null,null,null,null,null,null,null,null,null,null,{"$f":"M52/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB52/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL52/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["TOTAL (tonnes CO2e)",{"$f":"SUM(C53:CY53)","v":0}]

{"sheet":"TS_£CO2","index":22,"n_rows":12,"n_cols":103,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,12,0,13],[0,14,0,15]]}
["VALUING CARBON EMISSIONS IN TRADED SECTOR - EUA",null,null,null,null,null,null,null,null,null,null,null,"SCENARIO IN USE:",null,{"$f":"sens_analysis!F10","v":"Central"}]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Total change in traded sector CO2e","(tonnes)",null,null,null,null,null,null,null,null,null,null,{"$f":"TS_CO2!M44","v":0},{"$f":"TS_CO2!N44","v":0},{"$f":"TS_CO2!O44","v":0},{"$f":"TS_CO2!P44","v":0},{"$f":"TS_CO2!Q44","v":0},{"$f":"TS_CO2!R44","v":0},{"$f":"TS_CO2!S44","v":0},{"$f":"TS_CO2!T44","v":0},{"$f":"TS_CO2!U44","v":0},{"$f":"TS_CO2!V44","v":0},{"$f":"TS_CO2!W44","v":0},{"$f":"TS_CO2!X44","v":0},{"$f":"TS_CO2!Y44","v":0},{"$f":"TS_CO2!Z44","v":0},{"$f":"TS_CO2!AA44","v":0},{"$f":"TS_CO2!AB44","v":0},{"$f":"TS_CO2!AC44","v":0},{"$f":"TS_CO2!AD44","v":0},{"$f":"TS_CO2!AE44","v":0},{"$f":"TS_CO2!AF44","v":0},{"$f":"TS_CO2!AG44","v":0},{"$f":"TS_CO2!AH44","v":0},{"$f":"TS_CO2!AI44","v":0},{"$f":"TS_CO2!AJ44","v":0},{"$f":"TS_CO2!AK44","v":0},{"$f":"TS_CO2!AL44","v":0},{"$f":"TS_CO2!AM44","v":0},{"$f":"TS_CO2!AN44","v":0},{"$f":"TS_CO2!AO44","v":0},{"$f":"TS_CO2!AP44","v":0},{"$f":"TS_CO2!AQ44","v":0},{"$f":"TS_CO2!AR44","v":0},{"$f":"TS_CO2!AS44","v":0},{"$f":"TS_CO2!AT44","v":0},{"$f":"TS_CO2!AU44","v":0},{"$f":"TS_CO2!AV44","v":0},{"$f":"TS_CO2!AW44","v":0},{"$f":"TS_CO2!AX44","v":0},{"$f":"TS_CO2!AY44","v":0},{"$f":"TS_CO2!AZ44","v":0},{"$f":"TS_CO2!BA44","v":0},{"$f":"TS_CO2!BB44","v":0},{"$f":"TS_CO2!BC44","v":0},{"$f":"TS_CO2!BD44","v":0},{"$f":"TS_CO2!BE44","v":0},{"$f":"TS_CO2!BF44","v":0},{"$f":"TS_CO2!BG44","v":0},{"$f":"TS_CO2!BH44","v":0},{"$f":"TS_CO2!BI44","v":0},{"$f":"TS_CO2!BJ44","v":0},{"$f":"TS_CO2!BK44","v":0},{"$f":"TS_CO2!BL44","v":0},{"$f":"TS_CO2!BM44","v":0},{"$f":"TS_CO2!BN44","v":0},{"$f":"TS_CO2!BO44","v":0},{"$f":"TS_CO2!BP44","v":0},{"$f":"TS_CO2!BQ44","v":0},{"$f":"TS_CO2!BR44","v":0},{"$f":"TS_CO2!BS44","v":0},{"$f":"TS_CO2!BT44","v":0},{"$f":"TS_CO2!BU44","v":0},{"$f":"TS_CO2!BV44","v":0},{"$f":"TS_CO2!BW44","v":0},{"$f":"TS_CO2!BX44","v":0},{"$f":"TS_CO2!BY44","v":0},{"$f":"TS_CO2!BZ44","v":0},{"$f":"TS_CO2!CA44","v":0},{"$f":"TS_CO2!CB44","v":0},{"$f":"TS_CO2!CC44","v":0},{"$f":"TS_CO2!CD44","v":0},{"$f":"TS_CO2!CE44","v":0},{"$f":"TS_CO2!CF44","v":0},{"$f":"TS_CO2!CG44","v":0},{"$f":"TS_CO2!CH44","v":0},{"$f":"TS_CO2!CI44","v":0},{"$f":"TS_CO2!CJ44","v":0},{"$f":"TS_CO2!CK44","v":0},{"$f":"TS_CO2!CL44","v":0},{"$f":"TS_CO2!CM44","v":0},{"$f":"TS_CO2!CN44","v":0},{"$f":"TS_CO2!CO44","v":0},{"$f":"TS_CO2!CP44","v":0},{"$f":"TS_CO2!CQ44","v":0},{"$f":"TS_CO2!CR44","v":0},{"$f":"TS_CO2!CS44","v":0},{"$f":"TS_CO2!CT44","v":0},{"$f":"TS_CO2!CU44","v":0},{"$f":"TS_CO2!CV44","v":0},{"$f":"TS_CO2!CW44","v":0},{"$f":"TS_CO2!CX44","v":0},{"$f":"TS_CO2!CY44","v":0}]
["EUA price","(£ 2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",'Carbon Values'!L5,IF($O$1=\"Low\",'Carbon Values'!L8,IF($O$1=\"High\",'Carbon Values'!L11,)))","v":218},{"$f":"IF($O$1=\"Central\",'Carbon Values'!M5,IF($O$1=\"Low\",'Carbon Values'!M8,IF($O$1=\"High\",'Carbon Values'!M11,)))","v":221},{"$f":"IF($O$1=\"Central\",'Carbon Values'!N5,IF($O$1=\"Low\",'Carbon Values'!N8,IF($O$1=\"High\",'Carbon Values'!N11,)))","v":224},{"$f":"IF($O$1=\"Central\",'Carbon Values'!O5,IF($O$1=\"Low\",'Carbon Values'!O8,IF($O$1=\"High\",'Carbon Values'!O11,)))","v":228},{"$f":"IF($O$1=\"Central\",'Carbon Values'!P5,IF($O$1=\"Low\",'Carbon Values'!P8,IF($O$1=\"High\",'Carbon Values'!P11,)))","v":231},{"$f":"IF($O$1=\"Central\",'Carbon Values'!Q5,IF($O$1=\"Low\",'Carbon Values'!Q8,IF($O$1=\"High\",'Carbon Values'!Q11,)))","v":235},{"$f":"IF($O$1=\"Central\",'Carbon Values'!R5,IF($O$1=\"Low\",'Carbon Values'!R8,IF($O$1=\"High\",'Carbon Values'!R11,)))","v":238},{"$f":"IF($O$1=\"Central\",'Carbon Values'!S5,IF($O$1=\"Low\",'Carbon Values'!S8,IF($O$1=\"High\",'Carbon Values'!S11,)))","v":242},{"$f":"IF($O$1=\"Central\",'Carbon Values'!T5,IF($O$1=\"Low\",'Carbon Values'!T8,IF($O$1=\"High\",'Carbon Values'!T11,)))","v":246},{"$f":"IF($O$1=\"Central\",'Carbon Values'!U5,IF($O$1=\"Low\",'Carbon Values'!U8,IF($O$1=\"High\",'Carbon Values'!U11,)))","v":249},{"$f":"IF($O$1=\"Central\",'Carbon Values'!V5,IF($O$1=\"Low\",'Carbon Values'!V8,IF($O$1=\"High\",'Carbon Values'!V11,)))","v":253},{"$f":"IF($O$1=\"Central\",'Carbon Values'!W5,IF($O$1=\"Low\",'Carbon Values'!W8,IF($O$1=\"High\",'Carbon Values'!W11,)))","v":257},{"$f":"IF($O$1=\"Central\",'Carbon Values'!X5,IF($O$1=\"Low\",'Carbon Values'!X8,IF($O$1=\"High\",'Carbon Values'!X11,)))","v":261},{"$f":"IF($O$1=\"Central\",'Carbon Values'!Y5,IF($O$1=\"Low\",'Carbon Values'!Y8,IF($O$1=\"High\",'Carbon Values'!Y11,)))","v":265},{"$f":"IF($O$1=\"Central\",'Carbon Values'!Z5,IF($O$1=\"Low\",'Carbon Values'!Z8,IF($O$1=\"High\",'Carbon Values'!Z11,)))","v":269},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AA5,IF($O$1=\"Low\",'Carbon Values'!AA8,IF($O$1=\"High\",'Carbon Values'!AA11,)))","v":273},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AB5,IF($O$1=\"Low\",'Carbon Values'!AB8,IF($O$1=\"High\",'Carbon Values'!AB11,)))","v":277},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AC5,IF($O$1=\"Low\",'Carbon Values'!AC8,IF($O$1=\"High\",'Carbon Values'!AC11,)))","v":281},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AD5,IF($O$1=\"Low\",'Carbon Values'!AD8,IF($O$1=\"High\",'Carbon Values'!AD11,)))","v":286},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AE5,IF($O$1=\"Low\",'Carbon Values'!AE8,IF($O$1=\"High\",'Carbon Values'!AE11,)))","v":290},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AF5,IF($O$1=\"Low\",'Carbon Values'!AF8,IF($O$1=\"High\",'Carbon Values'!AF11,)))","v":294},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AG5,IF($O$1=\"Low\",'Carbon Values'!AG8,IF($O$1=\"High\",'Carbon Values'!AG11,)))","v":299},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AH5,IF($O$1=\"Low\",'Carbon Values'!AH8,IF($O$1=\"High\",'Carbon Values'!AH11,)))","v":304},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AI5,IF($O$1=\"Low\",'Carbon Values'!AI8,IF($O$1=\"High\",'Carbon Values'!AI11,)))","v":308},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AJ5,IF($O$1=\"Low\",'Carbon Values'!AJ8,IF($O$1=\"High\",'Carbon Values'!AJ11,)))","v":313},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AK5,IF($O$1=\"Low\",'Carbon Values'!AK8,IF($O$1=\"High\",'Carbon Values'!AK11,)))","v":318},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AL5,IF($O$1=\"Low\",'Carbon Values'!AL8,IF($O$1=\"High\",'Carbon Values'!AL11,)))","v":322},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AM5,IF($O$1=\"Low\",'Carbon Values'!AM8,IF($O$1=\"High\",'Carbon Values'!AM11,)))","v":327},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AN5,IF($O$1=\"Low\",'Carbon Values'!AN8,IF($O$1=\"High\",'Carbon Values'!AN11,)))","v":332},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AO5,IF($O$1=\"Low\",'Carbon Values'!AO8,IF($O$1=\"High\",'Carbon Values'!AO11,)))","v":337},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AP5,IF($O$1=\"Low\",'Carbon Values'!AP8,IF($O$1=\"High\",'Carbon Values'!AP11,)))","v":343},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AQ5,IF($O$1=\"Low\",'Carbon Values'!AQ8,IF($O$1=\"High\",'Carbon Values'!AQ11,)))","v":348},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AR5,IF($O$1=\"Low\",'Carbon Values'!AR8,IF($O$1=\"High\",'Carbon Values'!AR11,)))","v":353},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AS5,IF($O$1=\"Low\",'Carbon Values'!AS8,IF($O$1=\"High\",'Carbon Values'!AS11,)))","v":358},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AT5,IF($O$1=\"Low\",'Carbon Values'!AT8,IF($O$1=\"High\",'Carbon Values'!AT11,)))","v":364},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AU5,IF($O$1=\"Low\",'Carbon Values'!AU8,IF($O$1=\"High\",'Carbon Values'!AU11,)))","v":369},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AV5,IF($O$1=\"Low\",'Carbon Values'!AV8,IF($O$1=\"High\",'Carbon Values'!AV11,)))","v":375},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AW5,IF($O$1=\"Low\",'Carbon Values'!AW8,IF($O$1=\"High\",'Carbon Values'!AW11,)))","v":380},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AX5,IF($O$1=\"Low\",'Carbon Values'!AX8,IF($O$1=\"High\",'Carbon Values'!AX11,)))","v":386},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AY5,IF($O$1=\"Low\",'Carbon Values'!AY8,IF($O$1=\"High\",'Carbon Values'!AY11,)))","v":392},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AZ5,IF($O$1=\"Low\",'Carbon Values'!AZ8,IF($O$1=\"High\",'Carbon Values'!AZ11,)))","v":398},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BA5,IF($O$1=\"Low\",'Carbon Values'!BA8,IF($O$1=\"High\",'Carbon Values'!BA11,)))","v":404},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BB5,IF($O$1=\"Low\",'Carbon Values'!BB8,IF($O$1=\"High\",'Carbon Values'!BB11,)))","v":410},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BC5,IF($O$1=\"Low\",'Carbon Values'!BC8,IF($O$1=\"High\",'Carbon Values'!BC11,)))","v":416},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BD5,IF($O$1=\"Low\",'Carbon Values'!BD8,IF($O$1=\"High\",'Carbon Values'!BD11,)))","v":422},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BE5,IF($O$1=\"Low\",'Carbon Values'!BE8,IF($O$1=\"High\",'Carbon Values'!BE11,)))","v":428},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BF5,IF($O$1=\"Low\",'Carbon Values'!BF8,IF($O$1=\"High\",'Carbon Values'!BF11,)))","v":435},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BG5,IF($O$1=\"Low\",'Carbon Values'!BG8,IF($O$1=\"High\",'Carbon Values'!BG11,)))","v":441},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BH5,IF($O$1=\"Low\",'Carbon Values'!BH8,IF($O$1=\"High\",'Carbon Values'!BH11,)))","v":448},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BI5,IF($O$1=\"Low\",'Carbon Values'!BI8,IF($O$1=\"High\",'Carbon Values'!BI11,)))","v":455},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BJ5,IF($O$1=\"Low\",'Carbon Values'!BJ8,IF($O$1=\"High\",'Carbon Values'!BJ11,)))","v":461},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BK5,IF($O$1=\"Low\",'Carbon Values'!BK8,IF($O$1=\"High\",'Carbon Values'!BK11,)))","v":468},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BL5,IF($O$1=\"Low\",'Carbon Values'!BL8,IF($O$1=\"High\",'Carbon Values'!BL11,)))","v":475},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BM5,IF($O$1=\"Low\",'Carbon Values'!BM8,IF($O$1=\"High\",'Carbon Values'!BM11,)))","v":482},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BN5,IF($O$1=\"Low\",'Carbon Values'!BN8,IF($O$1=\"High\",'Carbon Values'!BN11,)))","v":490},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BO5,IF($O$1=\"Low\",'Carbon Values'!BO8,IF($O$1=\"High\",'Carbon Values'!BO11,)))","v":497},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BP5,IF($O$1=\"Low\",'Carbon Values'!BP8,IF($O$1=\"High\",'Carbon Values'!BP11,)))","v":505},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BQ5,IF($O$1=\"Low\",'Carbon Values'!BQ8,IF($O$1=\"High\",'Carbon Values'!BQ11,)))","v":512},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BR5,IF($O$1=\"Low\",'Carbon Values'!BR8,IF($O$1=\"High\",'Carbon Values'!BR11,)))","v":520},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BS5,IF($O$1=\"Low\",'Carbon Values'!BS8,IF($O$1=\"High\",'Carbon Values'!BS11,)))","v":528},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BT5,IF($O$1=\"Low\",'Carbon Values'!BT8,IF($O$1=\"High\",'Carbon Values'!BT11,)))","v":535},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BU5,IF($O$1=\"Low\",'Carbon Values'!BU8,IF($O$1=\"High\",'Carbon Values'!BU11,)))","v":544},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BV5,IF($O$1=\"Low\",'Carbon Values'!BV8,IF($O$1=\"High\",'Carbon Values'!BV11,)))","v":552},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BW5,IF($O$1=\"Low\",'Carbon Values'!BW8,IF($O$1=\"High\",'Carbon Values'!BW11,)))","v":560},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BX5,IF($O$1=\"Low\",'Carbon Values'!BX8,IF($O$1=\"High\",'Carbon Values'!BX11,)))","v":568},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BY5,IF($O$1=\"Low\",'Carbon Values'!BY8,IF($O$1=\"High\",'Carbon Values'!BY11,)))","v":577},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BZ5,IF($O$1=\"Low\",'Carbon Values'!BZ8,IF($O$1=\"High\",'Carbon Values'!BZ11,)))","v":586},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CA5,IF($O$1=\"Low\",'Carbon Values'!CA8,IF($O$1=\"High\",'Carbon Values'!CA11,)))","v":594},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CB5,IF($O$1=\"Low\",'Carbon Values'!CB8,IF($O$1=\"High\",'Carbon Values'!CB11,)))","v":603},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CC5,IF($O$1=\"Low\",'Carbon Values'!CC8,IF($O$1=\"High\",'Carbon Values'!CC11,)))","v":612},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CD5,IF($O$1=\"Low\",'Carbon Values'!CD8,IF($O$1=\"High\",'Carbon Values'!CD11,)))","v":621},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CE5,IF($O$1=\"Low\",'Carbon Values'!CE8,IF($O$1=\"High\",'Carbon Values'!CE11,)))","v":631},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CF5,IF($O$1=\"Low\",'Carbon Values'!CF8,IF($O$1=\"High\",'Carbon Values'!CF11,)))","v":640},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CG5,IF($O$1=\"Low\",'Carbon Values'!CG8,IF($O$1=\"High\",'Carbon Values'!CG11,)))","v":650},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CH5,IF($O$1=\"Low\",'Carbon Values'!CH8,IF($O$1=\"High\",'Carbon Values'!CH11,)))","v":660},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CI5,IF($O$1=\"Low\",'Carbon Values'!CI8,IF($O$1=\"High\",'Carbon Values'!CI11,)))","v":669},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CJ5,IF($O$1=\"Low\",'Carbon Values'!CJ8,IF($O$1=\"High\",'Carbon Values'!CJ11,)))","v":680},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CK5,IF($O$1=\"Low\",'Carbon Values'!CK8,IF($O$1=\"High\",'Carbon Values'!CK11,)))","v":690},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CL5,IF($O$1=\"Low\",'Carbon Values'!CL8,IF($O$1=\"High\",'Carbon Values'!CL11,)))","v":700},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CM5,IF($O$1=\"Low\",'Carbon Values'!CM8,IF($O$1=\"High\",'Carbon Values'!CM11,)))","v":711},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CN5,IF($O$1=\"Low\",'Carbon Values'!CN8,IF($O$1=\"High\",'Carbon Values'!CN11,)))","v":721},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CO5,IF($O$1=\"Low\",'Carbon Values'!CO8,IF($O$1=\"High\",'Carbon Values'!CO11,)))","v":732},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CP5,IF($O$1=\"Low\",'Carbon Values'!CP8,IF($O$1=\"High\",'Carbon Values'!CP11,)))","v":743},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CQ5,IF($O$1=\"Low\",'Carbon Values'!CQ8,IF($O$1=\"High\",'Carbon Values'!CQ11,)))","v":754},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CR5,IF($O$1=\"Low\",'Carbon Values'!CR8,IF($O$1=\"High\",'Carbon Values'!CR11,)))","v":765},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CS5,IF($O$1=\"Low\",'Carbon Values'!CS8,IF($O$1=\"High\",'Carbon Values'!CS11,)))","v":777},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CT5,IF($O$1=\"Low\",'Carbon Values'!CT8,IF($O$1=\"High\",'Carbon Values'!CT11,)))","v":789},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CU5,IF($O$1=\"Low\",'Carbon Values'!CU8,IF($O$1=\"High\",'Carbon Values'!CU11,)))","v":800},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CV5,IF($O$1=\"Low\",'Carbon Values'!CV8,IF($O$1=\"High\",'Carbon Values'!CV11,)))","v":812},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CW5,IF($O$1=\"Low\",'Carbon Values'!CW8,IF($O$1=\"High\",'Carbon Values'!CW11,)))","v":825},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CX5,IF($O$1=\"Low\",'Carbon Values'!CX8,IF($O$1=\"High\",'Carbon Values'!CX11,)))","v":837}]
[]
["Undiscounted value changes in EUAs","(£ 2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M5*M6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA5*BA6","v":0},{"$f":"BB5*BB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted value changes in EUAs","(£ 2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M8*discount_factors!L7","v":0},{"$f":"N8*discount_factors!M7","v":0},{"$f":"O8*discount_factors!N7","v":0},{"$f":"P8*discount_factors!O7","v":0},{"$f":"Q8*discount_factors!P7","v":0},{"$f":"R8*discount_factors!Q7","v":0},{"$f":"S8*discount_factors!R7","v":0},{"$f":"T8*discount_factors!S7","v":0},{"$f":"U8*discount_factors!T7","v":0},{"$f":"V8*discount_factors!U7","v":0},{"$f":"W8*discount_factors!V7","v":0},{"$f":"X8*discount_factors!W7","v":0},{"$f":"Y8*discount_factors!X7","v":0},{"$f":"Z8*discount_factors!Y7","v":0},{"$f":"AA8*discount_factors!Z7","v":0},{"$f":"AB8*discount_factors!AA7","v":0},{"$f":"AC8*discount_factors!AB7","v":0},{"$f":"AD8*discount_factors!AC7","v":0},{"$f":"AE8*discount_factors!AD7","v":0},{"$f":"AF8*discount_factors!AE7","v":0},{"$f":"AG8*discount_factors!AF7","v":0},{"$f":"AH8*discount_factors!AG7","v":0},{"$f":"AI8*discount_factors!AH7","v":0},{"$f":"AJ8*discount_factors!AI7","v":0},{"$f":"AK8*discount_factors!AJ7","v":0},{"$f":"AL8*discount_factors!AK7","v":0},{"$f":"AM8*discount_factors!AL7","v":0},{"$f":"AN8*discount_factors!AM7","v":0},{"$f":"AO8*discount_factors!AN7","v":0},{"$f":"AP8*discount_factors!AO7","v":0},{"$f":"AQ8*discount_factors!AP7","v":0},{"$f":"AR8*discount_factors!AQ7","v":0},{"$f":"AS8*discount_factors!AR7","v":0},{"$f":"AT8*discount_factors!AS7","v":0},{"$f":"AU8*discount_factors!AT7","v":0},{"$f":"AV8*discount_factors!AU7","v":0},{"$f":"AW8*discount_factors!AV7","v":0},{"$f":"AX8*discount_factors!AW7","v":0},{"$f":"AY8*discount_factors!AX7","v":0},{"$f":"AZ8*discount_factors!AY7","v":0},{"$f":"BA8*discount_factors!AZ7","v":0},{"$f":"BB8*discount_factors!BA7","v":0},{"$f":"BC8*discount_factors!BB7","v":0},{"$f":"BD8*discount_factors!BC7","v":0},{"$f":"BE8*discount_factors!BD7","v":0},{"$f":"BF8*discount_factors!BE7","v":0},{"$f":"BG8*discount_factors!BF7","v":0},{"$f":"BH8*discount_factors!BG7","v":0},{"$f":"BI8*discount_factors!BH7","v":0},{"$f":"BJ8*discount_factors!BI7","v":0},{"$f":"BK8*discount_factors!BJ7","v":0},{"$f":"BL8*discount_factors!BK7","v":0},{"$f":"BM8*discount_factors!BL7","v":0},{"$f":"BN8*discount_factors!BM7","v":0},{"$f":"BO8*discount_factors!BN7","v":0},{"$f":"BP8*discount_factors!BO7","v":0},{"$f":"BQ8*discount_factors!BP7","v":0},{"$f":"BR8*discount_factors!BQ7","v":0},{"$f":"BS8*discount_factors!BR7","v":0},{"$f":"BT8*discount_factors!BS7","v":0},{"$f":"BU8*discount_factors!BT7","v":0},{"$f":"BV8*discount_factors!BU7","v":0},{"$f":"BW8*discount_factors!BV7","v":0},{"$f":"BX8*discount_factors!BW7","v":0},{"$f":"BY8*discount_factors!BX7","v":0},{"$f":"BZ8*discount_factors!BY7","v":0},{"$f":"CA8*discount_factors!BZ7","v":0},{"$f":"CB8*discount_factors!CA7","v":0},{"$f":"CC8*discount_factors!CB7","v":0},{"$f":"CD8*discount_factors!CC7","v":0},{"$f":"CE8*discount_factors!CD7","v":0},{"$f":"CF8*discount_factors!CE7","v":0},{"$f":"CG8*discount_factors!CF7","v":0},{"$f":"CH8*discount_factors!CG7","v":0},{"$f":"CI8*discount_factors!CH7","v":0},{"$f":"CJ8*discount_factors!CI7","v":0},{"$f":"CK8*discount_factors!CJ7","v":0},{"$f":"CL8*discount_factors!CK7","v":0},{"$f":"CM8*discount_factors!CL7","v":0},{"$f":"CN8*discount_factors!CM7","v":0},{"$f":"CO8*discount_factors!CN7","v":0},{"$f":"CP8*discount_factors!CO7","v":0},{"$f":"CQ8*discount_factors!CP7","v":0},{"$f":"CR8*discount_factors!CQ7","v":0},{"$f":"CS8*discount_factors!CR7","v":0},{"$f":"CT8*discount_factors!CS7","v":0},{"$f":"CU8*discount_factors!CT7","v":0},{"$f":"CV8*discount_factors!CU7","v":0},{"$f":"CW8*discount_factors!CV7","v":0},{"$f":"CX8*discount_factors!CW7","v":0},{"$f":"CY8*discount_factors!CX7","v":0}]
[]
[]
["TOTAL (£ NPV) (in 2022 prices)",{"$f":"SUM(C9:CY9)","v":0}]

{"sheet":"NTS_£CO2","index":23,"n_rows":12,"n_cols":103,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,12,0,13],[0,14,0,15]]}
["VALUING CARBON EMISSIONS IN NON-TRADED SECTOR - SPC",null,null,null,null,null,null,null,null,null,null,null,"SCENARIO IN USE:",null,{"$f":"sens_analysis!F10","v":"Central"}]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Total change in non-traded sector CO2e","(tonnes)",null,null,null,null,null,null,null,null,null,null,0,{"$f":"NTS_CO2!N53","v":0},{"$f":"NTS_CO2!O53","v":0},{"$f":"NTS_CO2!P53","v":0},{"$f":"NTS_CO2!Q53","v":0},{"$f":"NTS_CO2!R53","v":0},{"$f":"NTS_CO2!S53","v":0},{"$f":"NTS_CO2!T53","v":0},{"$f":"NTS_CO2!U53","v":0},{"$f":"NTS_CO2!V53","v":0},{"$f":"NTS_CO2!W53","v":0},{"$f":"NTS_CO2!X53","v":0},{"$f":"NTS_CO2!Y53","v":0},{"$f":"NTS_CO2!Z53","v":0},{"$f":"NTS_CO2!AA53","v":0},{"$f":"NTS_CO2!AB53","v":0},{"$f":"NTS_CO2!AC53","v":0},{"$f":"NTS_CO2!AD53","v":0},{"$f":"NTS_CO2!AE53","v":0},{"$f":"NTS_CO2!AF53","v":0},{"$f":"NTS_CO2!AG53","v":0},{"$f":"NTS_CO2!AH53","v":0},{"$f":"NTS_CO2!AI53","v":0},{"$f":"NTS_CO2!AJ53","v":0},{"$f":"NTS_CO2!AK53","v":0},{"$f":"NTS_CO2!AL53","v":0},{"$f":"NTS_CO2!AM53","v":0},{"$f":"NTS_CO2!AN53","v":0},{"$f":"NTS_CO2!AO53","v":0},{"$f":"NTS_CO2!AP53","v":0},{"$f":"NTS_CO2!AQ53","v":0},{"$f":"NTS_CO2!AR53","v":0},{"$f":"NTS_CO2!AS53","v":0},{"$f":"NTS_CO2!AT53","v":0},{"$f":"NTS_CO2!AU53","v":0},{"$f":"NTS_CO2!AV53","v":0},{"$f":"NTS_CO2!AW53","v":0},{"$f":"NTS_CO2!AX53","v":0},{"$f":"NTS_CO2!AY53","v":0},{"$f":"NTS_CO2!AZ53","v":0},{"$f":"NTS_CO2!BA53","v":0},{"$f":"NTS_CO2!BB53","v":0},{"$f":"NTS_CO2!BC53","v":0},{"$f":"NTS_CO2!BD53","v":0},{"$f":"NTS_CO2!BE53","v":0},{"$f":"NTS_CO2!BF53","v":0},{"$f":"NTS_CO2!BG53","v":0},{"$f":"NTS_CO2!BH53","v":0},{"$f":"NTS_CO2!BI53","v":0},{"$f":"NTS_CO2!BJ53","v":0},{"$f":"NTS_CO2!BK53","v":0},{"$f":"NTS_CO2!BL53","v":0},{"$f":"NTS_CO2!BM53","v":0},{"$f":"NTS_CO2!BN53","v":0},{"$f":"NTS_CO2!BO53","v":0},{"$f":"NTS_CO2!BP53","v":0},{"$f":"NTS_CO2!BQ53","v":0},{"$f":"NTS_CO2!BR53","v":0},{"$f":"NTS_CO2!BS53","v":0},{"$f":"NTS_CO2!BT53","v":0},{"$f":"NTS_CO2!BU53","v":0},{"$f":"NTS_CO2!BV53","v":0},{"$f":"NTS_CO2!BW53","v":0},{"$f":"NTS_CO2!BX53","v":0},{"$f":"NTS_CO2!BY53","v":0},{"$f":"NTS_CO2!BZ53","v":0},{"$f":"NTS_CO2!CA53","v":0},{"$f":"NTS_CO2!CB53","v":0},{"$f":"NTS_CO2!CC53","v":0},{"$f":"NTS_CO2!CD53","v":0},{"$f":"NTS_CO2!CE53","v":0},{"$f":"NTS_CO2!CF53","v":0},{"$f":"NTS_CO2!CG53","v":0},{"$f":"NTS_CO2!CH53","v":0},{"$f":"NTS_CO2!CI53","v":0},{"$f":"NTS_CO2!CJ53","v":0},{"$f":"NTS_CO2!CK53","v":0},{"$f":"NTS_CO2!CL53","v":0},{"$f":"NTS_CO2!CM53","v":0},{"$f":"NTS_CO2!CN53","v":0},{"$f":"NTS_CO2!CO53","v":0},{"$f":"NTS_CO2!CP53","v":0},{"$f":"NTS_CO2!CQ53","v":0},{"$f":"NTS_CO2!CR53","v":0},{"$f":"NTS_CO2!CS53","v":0},{"$f":"NTS_CO2!CT53","v":0},{"$f":"NTS_CO2!CU53","v":0},{"$f":"NTS_CO2!CV53","v":0},{"$f":"NTS_CO2!CW53","v":0},{"$f":"NTS_CO2!CX53","v":0},{"$f":"NTS_CO2!CY53","v":0}]
["SPC price","(£ 2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($O$1=\"Central\",'Carbon Values'!L5,IF($O$1=\"Low\",'Carbon Values'!L8,IF($O$1=\"High\",'Carbon Values'!L11,)))","v":218},{"$f":"IF($O$1=\"Central\",'Carbon Values'!M5,IF($O$1=\"Low\",'Carbon Values'!M8,IF($O$1=\"High\",'Carbon Values'!M11,)))","v":221},{"$f":"IF($O$1=\"Central\",'Carbon Values'!N5,IF($O$1=\"Low\",'Carbon Values'!N8,IF($O$1=\"High\",'Carbon Values'!N11,)))","v":224},{"$f":"IF($O$1=\"Central\",'Carbon Values'!O5,IF($O$1=\"Low\",'Carbon Values'!O8,IF($O$1=\"High\",'Carbon Values'!O11,)))","v":228},{"$f":"IF($O$1=\"Central\",'Carbon Values'!P5,IF($O$1=\"Low\",'Carbon Values'!P8,IF($O$1=\"High\",'Carbon Values'!P11,)))","v":231},{"$f":"IF($O$1=\"Central\",'Carbon Values'!Q5,IF($O$1=\"Low\",'Carbon Values'!Q8,IF($O$1=\"High\",'Carbon Values'!Q11,)))","v":235},{"$f":"IF($O$1=\"Central\",'Carbon Values'!R5,IF($O$1=\"Low\",'Carbon Values'!R8,IF($O$1=\"High\",'Carbon Values'!R11,)))","v":238},{"$f":"IF($O$1=\"Central\",'Carbon Values'!S5,IF($O$1=\"Low\",'Carbon Values'!S8,IF($O$1=\"High\",'Carbon Values'!S11,)))","v":242},{"$f":"IF($O$1=\"Central\",'Carbon Values'!T5,IF($O$1=\"Low\",'Carbon Values'!T8,IF($O$1=\"High\",'Carbon Values'!T11,)))","v":246},{"$f":"IF($O$1=\"Central\",'Carbon Values'!U5,IF($O$1=\"Low\",'Carbon Values'!U8,IF($O$1=\"High\",'Carbon Values'!U11,)))","v":249},{"$f":"IF($O$1=\"Central\",'Carbon Values'!V5,IF($O$1=\"Low\",'Carbon Values'!V8,IF($O$1=\"High\",'Carbon Values'!V11,)))","v":253},{"$f":"IF($O$1=\"Central\",'Carbon Values'!W5,IF($O$1=\"Low\",'Carbon Values'!W8,IF($O$1=\"High\",'Carbon Values'!W11,)))","v":257},{"$f":"IF($O$1=\"Central\",'Carbon Values'!X5,IF($O$1=\"Low\",'Carbon Values'!X8,IF($O$1=\"High\",'Carbon Values'!X11,)))","v":261},{"$f":"IF($O$1=\"Central\",'Carbon Values'!Y5,IF($O$1=\"Low\",'Carbon Values'!Y8,IF($O$1=\"High\",'Carbon Values'!Y11,)))","v":265},{"$f":"IF($O$1=\"Central\",'Carbon Values'!Z5,IF($O$1=\"Low\",'Carbon Values'!Z8,IF($O$1=\"High\",'Carbon Values'!Z11,)))","v":269},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AA5,IF($O$1=\"Low\",'Carbon Values'!AA8,IF($O$1=\"High\",'Carbon Values'!AA11,)))","v":273},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AB5,IF($O$1=\"Low\",'Carbon Values'!AB8,IF($O$1=\"High\",'Carbon Values'!AB11,)))","v":277},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AC5,IF($O$1=\"Low\",'Carbon Values'!AC8,IF($O$1=\"High\",'Carbon Values'!AC11,)))","v":281},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AD5,IF($O$1=\"Low\",'Carbon Values'!AD8,IF($O$1=\"High\",'Carbon Values'!AD11,)))","v":286},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AE5,IF($O$1=\"Low\",'Carbon Values'!AE8,IF($O$1=\"High\",'Carbon Values'!AE11,)))","v":290},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AF5,IF($O$1=\"Low\",'Carbon Values'!AF8,IF($O$1=\"High\",'Carbon Values'!AF11,)))","v":294},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AG5,IF($O$1=\"Low\",'Carbon Values'!AG8,IF($O$1=\"High\",'Carbon Values'!AG11,)))","v":299},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AH5,IF($O$1=\"Low\",'Carbon Values'!AH8,IF($O$1=\"High\",'Carbon Values'!AH11,)))","v":304},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AI5,IF($O$1=\"Low\",'Carbon Values'!AI8,IF($O$1=\"High\",'Carbon Values'!AI11,)))","v":308},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AJ5,IF($O$1=\"Low\",'Carbon Values'!AJ8,IF($O$1=\"High\",'Carbon Values'!AJ11,)))","v":313},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AK5,IF($O$1=\"Low\",'Carbon Values'!AK8,IF($O$1=\"High\",'Carbon Values'!AK11,)))","v":318},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AL5,IF($O$1=\"Low\",'Carbon Values'!AL8,IF($O$1=\"High\",'Carbon Values'!AL11,)))","v":322},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AM5,IF($O$1=\"Low\",'Carbon Values'!AM8,IF($O$1=\"High\",'Carbon Values'!AM11,)))","v":327},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AN5,IF($O$1=\"Low\",'Carbon Values'!AN8,IF($O$1=\"High\",'Carbon Values'!AN11,)))","v":332},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AO5,IF($O$1=\"Low\",'Carbon Values'!AO8,IF($O$1=\"High\",'Carbon Values'!AO11,)))","v":337},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AP5,IF($O$1=\"Low\",'Carbon Values'!AP8,IF($O$1=\"High\",'Carbon Values'!AP11,)))","v":343},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AQ5,IF($O$1=\"Low\",'Carbon Values'!AQ8,IF($O$1=\"High\",'Carbon Values'!AQ11,)))","v":348},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AR5,IF($O$1=\"Low\",'Carbon Values'!AR8,IF($O$1=\"High\",'Carbon Values'!AR11,)))","v":353},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AS5,IF($O$1=\"Low\",'Carbon Values'!AS8,IF($O$1=\"High\",'Carbon Values'!AS11,)))","v":358},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AT5,IF($O$1=\"Low\",'Carbon Values'!AT8,IF($O$1=\"High\",'Carbon Values'!AT11,)))","v":364},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AU5,IF($O$1=\"Low\",'Carbon Values'!AU8,IF($O$1=\"High\",'Carbon Values'!AU11,)))","v":369},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AV5,IF($O$1=\"Low\",'Carbon Values'!AV8,IF($O$1=\"High\",'Carbon Values'!AV11,)))","v":375},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AW5,IF($O$1=\"Low\",'Carbon Values'!AW8,IF($O$1=\"High\",'Carbon Values'!AW11,)))","v":380},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AX5,IF($O$1=\"Low\",'Carbon Values'!AX8,IF($O$1=\"High\",'Carbon Values'!AX11,)))","v":386},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AY5,IF($O$1=\"Low\",'Carbon Values'!AY8,IF($O$1=\"High\",'Carbon Values'!AY11,)))","v":392},{"$f":"IF($O$1=\"Central\",'Carbon Values'!AZ5,IF($O$1=\"Low\",'Carbon Values'!AZ8,IF($O$1=\"High\",'Carbon Values'!AZ11,)))","v":398},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BA5,IF($O$1=\"Low\",'Carbon Values'!BA8,IF($O$1=\"High\",'Carbon Values'!BA11,)))","v":404},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BB5,IF($O$1=\"Low\",'Carbon Values'!BB8,IF($O$1=\"High\",'Carbon Values'!BB11,)))","v":410},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BC5,IF($O$1=\"Low\",'Carbon Values'!BC8,IF($O$1=\"High\",'Carbon Values'!BC11,)))","v":416},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BD5,IF($O$1=\"Low\",'Carbon Values'!BD8,IF($O$1=\"High\",'Carbon Values'!BD11,)))","v":422},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BE5,IF($O$1=\"Low\",'Carbon Values'!BE8,IF($O$1=\"High\",'Carbon Values'!BE11,)))","v":428},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BF5,IF($O$1=\"Low\",'Carbon Values'!BF8,IF($O$1=\"High\",'Carbon Values'!BF11,)))","v":435},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BG5,IF($O$1=\"Low\",'Carbon Values'!BG8,IF($O$1=\"High\",'Carbon Values'!BG11,)))","v":441},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BH5,IF($O$1=\"Low\",'Carbon Values'!BH8,IF($O$1=\"High\",'Carbon Values'!BH11,)))","v":448},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BI5,IF($O$1=\"Low\",'Carbon Values'!BI8,IF($O$1=\"High\",'Carbon Values'!BI11,)))","v":455},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BJ5,IF($O$1=\"Low\",'Carbon Values'!BJ8,IF($O$1=\"High\",'Carbon Values'!BJ11,)))","v":461},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BK5,IF($O$1=\"Low\",'Carbon Values'!BK8,IF($O$1=\"High\",'Carbon Values'!BK11,)))","v":468},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BL5,IF($O$1=\"Low\",'Carbon Values'!BL8,IF($O$1=\"High\",'Carbon Values'!BL11,)))","v":475},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BM5,IF($O$1=\"Low\",'Carbon Values'!BM8,IF($O$1=\"High\",'Carbon Values'!BM11,)))","v":482},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BN5,IF($O$1=\"Low\",'Carbon Values'!BN8,IF($O$1=\"High\",'Carbon Values'!BN11,)))","v":490},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BO5,IF($O$1=\"Low\",'Carbon Values'!BO8,IF($O$1=\"High\",'Carbon Values'!BO11,)))","v":497},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BP5,IF($O$1=\"Low\",'Carbon Values'!BP8,IF($O$1=\"High\",'Carbon Values'!BP11,)))","v":505},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BQ5,IF($O$1=\"Low\",'Carbon Values'!BQ8,IF($O$1=\"High\",'Carbon Values'!BQ11,)))","v":512},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BR5,IF($O$1=\"Low\",'Carbon Values'!BR8,IF($O$1=\"High\",'Carbon Values'!BR11,)))","v":520},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BS5,IF($O$1=\"Low\",'Carbon Values'!BS8,IF($O$1=\"High\",'Carbon Values'!BS11,)))","v":528},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BT5,IF($O$1=\"Low\",'Carbon Values'!BT8,IF($O$1=\"High\",'Carbon Values'!BT11,)))","v":535},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BU5,IF($O$1=\"Low\",'Carbon Values'!BU8,IF($O$1=\"High\",'Carbon Values'!BU11,)))","v":544},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BV5,IF($O$1=\"Low\",'Carbon Values'!BV8,IF($O$1=\"High\",'Carbon Values'!BV11,)))","v":552},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BW5,IF($O$1=\"Low\",'Carbon Values'!BW8,IF($O$1=\"High\",'Carbon Values'!BW11,)))","v":560},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BX5,IF($O$1=\"Low\",'Carbon Values'!BX8,IF($O$1=\"High\",'Carbon Values'!BX11,)))","v":568},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BY5,IF($O$1=\"Low\",'Carbon Values'!BY8,IF($O$1=\"High\",'Carbon Values'!BY11,)))","v":577},{"$f":"IF($O$1=\"Central\",'Carbon Values'!BZ5,IF($O$1=\"Low\",'Carbon Values'!BZ8,IF($O$1=\"High\",'Carbon Values'!BZ11,)))","v":586},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CA5,IF($O$1=\"Low\",'Carbon Values'!CA8,IF($O$1=\"High\",'Carbon Values'!CA11,)))","v":594},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CB5,IF($O$1=\"Low\",'Carbon Values'!CB8,IF($O$1=\"High\",'Carbon Values'!CB11,)))","v":603},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CC5,IF($O$1=\"Low\",'Carbon Values'!CC8,IF($O$1=\"High\",'Carbon Values'!CC11,)))","v":612},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CD5,IF($O$1=\"Low\",'Carbon Values'!CD8,IF($O$1=\"High\",'Carbon Values'!CD11,)))","v":621},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CE5,IF($O$1=\"Low\",'Carbon Values'!CE8,IF($O$1=\"High\",'Carbon Values'!CE11,)))","v":631},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CF5,IF($O$1=\"Low\",'Carbon Values'!CF8,IF($O$1=\"High\",'Carbon Values'!CF11,)))","v":640},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CG5,IF($O$1=\"Low\",'Carbon Values'!CG8,IF($O$1=\"High\",'Carbon Values'!CG11,)))","v":650},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CH5,IF($O$1=\"Low\",'Carbon Values'!CH8,IF($O$1=\"High\",'Carbon Values'!CH11,)))","v":660},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CI5,IF($O$1=\"Low\",'Carbon Values'!CI8,IF($O$1=\"High\",'Carbon Values'!CI11,)))","v":669},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CJ5,IF($O$1=\"Low\",'Carbon Values'!CJ8,IF($O$1=\"High\",'Carbon Values'!CJ11,)))","v":680},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CK5,IF($O$1=\"Low\",'Carbon Values'!CK8,IF($O$1=\"High\",'Carbon Values'!CK11,)))","v":690},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CL5,IF($O$1=\"Low\",'Carbon Values'!CL8,IF($O$1=\"High\",'Carbon Values'!CL11,)))","v":700},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CM5,IF($O$1=\"Low\",'Carbon Values'!CM8,IF($O$1=\"High\",'Carbon Values'!CM11,)))","v":711},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CN5,IF($O$1=\"Low\",'Carbon Values'!CN8,IF($O$1=\"High\",'Carbon Values'!CN11,)))","v":721},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CO5,IF($O$1=\"Low\",'Carbon Values'!CO8,IF($O$1=\"High\",'Carbon Values'!CO11,)))","v":732},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CP5,IF($O$1=\"Low\",'Carbon Values'!CP8,IF($O$1=\"High\",'Carbon Values'!CP11,)))","v":743},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CQ5,IF($O$1=\"Low\",'Carbon Values'!CQ8,IF($O$1=\"High\",'Carbon Values'!CQ11,)))","v":754},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CR5,IF($O$1=\"Low\",'Carbon Values'!CR8,IF($O$1=\"High\",'Carbon Values'!CR11,)))","v":765},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CS5,IF($O$1=\"Low\",'Carbon Values'!CS8,IF($O$1=\"High\",'Carbon Values'!CS11,)))","v":777},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CT5,IF($O$1=\"Low\",'Carbon Values'!CT8,IF($O$1=\"High\",'Carbon Values'!CT11,)))","v":789},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CU5,IF($O$1=\"Low\",'Carbon Values'!CU8,IF($O$1=\"High\",'Carbon Values'!CU11,)))","v":800},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CV5,IF($O$1=\"Low\",'Carbon Values'!CV8,IF($O$1=\"High\",'Carbon Values'!CV11,)))","v":812},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CW5,IF($O$1=\"Low\",'Carbon Values'!CW8,IF($O$1=\"High\",'Carbon Values'!CW11,)))","v":825},{"$f":"IF($O$1=\"Central\",'Carbon Values'!CX5,IF($O$1=\"Low\",'Carbon Values'!CX8,IF($O$1=\"High\",'Carbon Values'!CX11,)))","v":837}]
[]
["Undiscounted value changes in emissions","(£ 2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M5*M6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA5*BA6","v":0},{"$f":"BB5*BB6","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BL5*BL6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted value changes in emissions","(£ 2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M8*discount_factors!L7","v":0},{"$f":"N8*discount_factors!M7","v":0},{"$f":"O8*discount_factors!N7","v":0},{"$f":"P8*discount_factors!O7","v":0},{"$f":"Q8*discount_factors!P7","v":0},{"$f":"R8*discount_factors!Q7","v":0},{"$f":"S8*discount_factors!R7","v":0},{"$f":"T8*discount_factors!S7","v":0},{"$f":"U8*discount_factors!T7","v":0},{"$f":"V8*discount_factors!U7","v":0},{"$f":"W8*discount_factors!V7","v":0},{"$f":"X8*discount_factors!W7","v":0},{"$f":"Y8*discount_factors!X7","v":0},{"$f":"Z8*discount_factors!Y7","v":0},{"$f":"AA8*discount_factors!Z7","v":0},{"$f":"AB8*discount_factors!AA7","v":0},{"$f":"AC8*discount_factors!AB7","v":0},{"$f":"AD8*discount_factors!AC7","v":0},{"$f":"AE8*discount_factors!AD7","v":0},{"$f":"AF8*discount_factors!AE7","v":0},{"$f":"AG8*discount_factors!AF7","v":0},{"$f":"AH8*discount_factors!AG7","v":0},{"$f":"AI8*discount_factors!AH7","v":0},{"$f":"AJ8*discount_factors!AI7","v":0},{"$f":"AK8*discount_factors!AJ7","v":0},{"$f":"AL8*discount_factors!AK7","v":0},{"$f":"AM8*discount_factors!AL7","v":0},{"$f":"AN8*discount_factors!AM7","v":0},{"$f":"AO8*discount_factors!AN7","v":0},{"$f":"AP8*discount_factors!AO7","v":0},{"$f":"AQ8*discount_factors!AP7","v":0},{"$f":"AR8*discount_factors!AQ7","v":0},{"$f":"AS8*discount_factors!AR7","v":0},{"$f":"AT8*discount_factors!AS7","v":0},{"$f":"AU8*discount_factors!AT7","v":0},{"$f":"AV8*discount_factors!AU7","v":0},{"$f":"AW8*discount_factors!AV7","v":0},{"$f":"AX8*discount_factors!AW7","v":0},{"$f":"AY8*discount_factors!AX7","v":0},{"$f":"AZ8*discount_factors!AY7","v":0},{"$f":"BA8*discount_factors!AZ7","v":0},{"$f":"BB8*discount_factors!BA7","v":0},{"$f":"BC8*discount_factors!BB7","v":0},{"$f":"BD8*discount_factors!BC7","v":0},{"$f":"BE8*discount_factors!BD7","v":0},{"$f":"BF8*discount_factors!BE7","v":0},{"$f":"BG8*discount_factors!BF7","v":0},{"$f":"BH8*discount_factors!BG7","v":0},{"$f":"BI8*discount_factors!BH7","v":0},{"$f":"BJ8*discount_factors!BI7","v":0},{"$f":"BK8*discount_factors!BJ7","v":0},{"$f":"BL8*discount_factors!BK7","v":0},{"$f":"BM8*discount_factors!BL7","v":0},{"$f":"BN8*discount_factors!BM7","v":0},{"$f":"BO8*discount_factors!BN7","v":0},{"$f":"BP8*discount_factors!BO7","v":0},{"$f":"BQ8*discount_factors!BP7","v":0},{"$f":"BR8*discount_factors!BQ7","v":0},{"$f":"BS8*discount_factors!BR7","v":0},{"$f":"BT8*discount_factors!BS7","v":0},{"$f":"BU8*discount_factors!BT7","v":0},{"$f":"BV8*discount_factors!BU7","v":0},{"$f":"BW8*discount_factors!BV7","v":0},{"$f":"BX8*discount_factors!BW7","v":0},{"$f":"BY8*discount_factors!BX7","v":0},{"$f":"BZ8*discount_factors!BY7","v":0},{"$f":"CA8*discount_factors!BZ7","v":0},{"$f":"CB8*discount_factors!CA7","v":0},{"$f":"CC8*discount_factors!CB7","v":0},{"$f":"CD8*discount_factors!CC7","v":0},{"$f":"CE8*discount_factors!CD7","v":0},{"$f":"CF8*discount_factors!CE7","v":0},{"$f":"CG8*discount_factors!CF7","v":0},{"$f":"CH8*discount_factors!CG7","v":0},{"$f":"CI8*discount_factors!CH7","v":0},{"$f":"CJ8*discount_factors!CI7","v":0},{"$f":"CK8*discount_factors!CJ7","v":0},{"$f":"CL8*discount_factors!CK7","v":0},{"$f":"CM8*discount_factors!CL7","v":0},{"$f":"CN8*discount_factors!CM7","v":0},{"$f":"CO8*discount_factors!CN7","v":0},{"$f":"CP8*discount_factors!CO7","v":0},{"$f":"CQ8*discount_factors!CP7","v":0},{"$f":"CR8*discount_factors!CQ7","v":0},{"$f":"CS8*discount_factors!CR7","v":0},{"$f":"CT8*discount_factors!CS7","v":0},{"$f":"CU8*discount_factors!CT7","v":0},{"$f":"CV8*discount_factors!CU7","v":0},{"$f":"CW8*discount_factors!CV7","v":0},{"$f":"CX8*discount_factors!CW7","v":0},{"$f":"CY8*discount_factors!CX7","v":0}]
[]
[]
["TOTAL (£ NPV) (in 2022 prices)",{"$f":"SUM(C9:CY9)","v":0}]

{"sheet":"TS_air_quality","index":24,"n_rows":20,"n_cols":103,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Valuing air quality damage costs from changes in traded sector emissions"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["USING NATIONAL AVERAGES"]
["Electricity - changes in energy generation","(KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(changes_in_energy!M12:M14)*1000000","v":0},{"$f":"SUM(changes_in_energy!N12:N14)*1000000","v":0},{"$f":"SUM(changes_in_energy!O12:O14)*1000000","v":0},{"$f":"SUM(changes_in_energy!P12:P14)*1000000","v":0},{"$f":"SUM(changes_in_energy!Q12:Q14)*1000000","v":0},{"$f":"SUM(changes_in_energy!R12:R14)*1000000","v":0},{"$f":"SUM(changes_in_energy!S12:S14)*1000000","v":0},{"$f":"SUM(changes_in_energy!T12:T14)*1000000","v":0},{"$f":"SUM(changes_in_energy!U12:U14)*1000000","v":0},{"$f":"SUM(changes_in_energy!V12:V14)*1000000","v":0},{"$f":"SUM(changes_in_energy!W12:W14)*1000000","v":0},{"$f":"SUM(changes_in_energy!X12:X14)*1000000","v":0},{"$f":"SUM(changes_in_energy!Y12:Y14)*1000000","v":0},{"$f":"SUM(changes_in_energy!Z12:Z14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AA12:AA14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AB12:AB14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AC12:AC14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AD12:AD14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AE12:AE14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AF12:AF14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AG12:AG14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AH12:AH14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AI12:AI14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AJ12:AJ14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AK12:AK14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AL12:AL14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AM12:AM14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AN12:AN14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AO12:AO14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AP12:AP14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AQ12:AQ14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AR12:AR14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AS12:AS14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AT12:AT14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AU12:AU14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AV12:AV14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AW12:AW14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AX12:AX14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AY12:AY14)*1000000","v":0},{"$f":"SUM(changes_in_energy!AZ12:AZ14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BA12:BA14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BB12:BB14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BC12:BC14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BD12:BD14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BE12:BE14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BF12:BF14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BG12:BG14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BH12:BH14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BI12:BI14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BJ12:BJ14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BK12:BK14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BL12:BL14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BM12:BM14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BN12:BN14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BO12:BO14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BP12:BP14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BQ12:BQ14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BR12:BR14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BS12:BS14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BT12:BT14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BU12:BU14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BV12:BV14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BW12:BW14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BX12:BX14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BY12:BY14)*1000000","v":0},{"$f":"SUM(changes_in_energy!BZ12:BZ14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CA12:CA14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CB12:CB14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CC12:CC14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CD12:CD14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CE12:CE14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CF12:CF14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CG12:CG14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CH12:CH14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CI12:CI14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CJ12:CJ14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CK12:CK14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CL12:CL14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CM12:CM14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CN12:CN14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CO12:CO14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CP12:CP14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CQ12:CQ14)*1000000","v":0},{"$f":"SUM(changes_in_energy!CR12:CR14)*1000000","v":0}]
["Electricity - damage values","(p/KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(air_quality!C5=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!D5=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!E5=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!F5=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!G5=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!H5=\"N/A\",0,\"ERROR\")","v":0},{"$f":"air_quality!I5","v":0.21017432909726974},{"$f":"air_quality!J5","v":0.22068304555213322},{"$f":"air_quality!K5","v":0.22068304555213322},{"$f":"air_quality!L5","v":0.2311917620069967},{"$f":"air_quality!M5","v":0.2311917620069967},{"$f":"air_quality!N5","v":0.2311917620069967},{"$f":"air_quality!O5","v":0.24170047846186021},{"$f":"air_quality!P5","v":0.24170047846186021},{"$f":"air_quality!Q5","v":0.25220919491672367},{"$f":"air_quality!R5","v":0.25220919491672367},{"$f":"air_quality!S5","v":0.26271791137158718},{"$f":"air_quality!T5","v":0.26271791137158718},{"$f":"air_quality!U5","v":0.27322662782645069},{"$f":"air_quality!V5","v":0.27322662782645069},{"$f":"air_quality!W5","v":0.28373534428131419},{"$f":"air_quality!X5","v":0.28373534428131419},{"$f":"air_quality!Y5","v":0.29424406073617765},{"$f":"air_quality!Z5","v":0.29424406073617765},{"$f":"air_quality!AA5","v":0.3047527771910411},{"$f":"air_quality!AB5","v":0.31526149364590461},{"$f":"air_quality!AC5","v":0.31526149364590461},{"$f":"air_quality!AD5","v":0.32577021010076812},{"$f":"air_quality!AE5","v":0.32577021010076812},{"$f":"air_quality!AF5","v":0.33627892655563157},{"$f":"air_quality!AG5","v":0.34678764301049508},{"$f":"air_quality!AH5","v":0.34678764301049508},{"$f":"air_quality!AI5","v":0.35729635946535859},{"$f":"air_quality!AJ5","v":0.36780507592022205},{"$f":"air_quality!AK5","v":0.36780507592022205},{"$f":"air_quality!AL5","v":0.3783137923750855},{"$f":"air_quality!AM5","v":0.38882250882994901},{"$f":"air_quality!AN5","v":0.39933122528481252},{"$f":"air_quality!AO5","v":0.39933122528481252},{"$f":"air_quality!AP5","v":0.40983994173967603},{"$f":"air_quality!AQ5","v":0.42034865819453948},{"$f":"air_quality!AR5","v":0.43085737464940294},{"$f":"air_quality!AS5","v":0.43085737464940294},{"$f":"air_quality!AT5","v":0.44136609110426644},{"$f":"air_quality!AU5","v":0.45187480755912995},{"$f":"air_quality!AV5","v":0.46238352401399341},{"$f":"air_quality!AW5","v":0.47289224046885692},{"$f":"air_quality!AX5","v":0.48340095692372043},{"$f":"air_quality!AY5","v":0.49390967337858388},{"$f":"air_quality!AZ5","v":0.50441838983344733},{"$f":"air_quality!BA5","v":0.51492710628831084},{"$f":"air_quality!BB5","v":0.52543582274317435},{"$f":"air_quality!BC5","v":0.53594453919803786},{"$f":"air_quality!BD5","v":0.54645325565290137},{"$f":"air_quality!BE5","v":0.55696197210776488},{"$f":"air_quality!BF5","v":0.56747068856262839},{"$f":"air_quality!BG5","v":0.57797940501749179},{"$f":"air_quality!BH5","v":0.5884881214723553},{"$f":"air_quality!BI5","v":0.59899683792721869},{"$f":"air_quality!BJ5","v":0.6095055543820822},{"$f":"air_quality!BK5","v":0.62001427083694571},{"$f":"air_quality!BL5","v":0.63052298729180922},{"$f":"air_quality!BM5","v":0.65154042020153624},{"$f":"air_quality!BN5","v":0.66204913665639964},{"$f":"air_quality!BO5","v":0.67255785311126315},{"$f":"air_quality!BP5","v":0.68306656956612666},{"$f":"air_quality!BQ5","v":0.70408400247585368},{"$f":"air_quality!BR5","v":0.71459271893071719},{"$f":"air_quality!BS5","v":0.72510143538558058},{"$f":"air_quality!BT5","v":0.74611886829530749},{"$f":"air_quality!BU5","v":0.756627584750171},{"$f":"air_quality!BV5","v":0.77764501765989802},{"$f":"air_quality!BW5","v":0.78815373411476153},{"$f":"air_quality!BX5","v":0.80917116702448855},{"$f":"air_quality!BY5","v":0.81967988347935206},{"$f":"air_quality!BZ5","v":0.84069731638907896},{"$f":"air_quality!CA5","v":0.85120603284394247},{"$f":"air_quality!CB5","v":0.87222346575366938},{"$f":"air_quality!CC5","v":0.8932408986633964},{"$f":"air_quality!CD5","v":0.90374961511825991},{"$f":"air_quality!CE5","v":0.92476704802798682},{"$f":"air_quality!CF5","v":0.94578448093771383},{"$f":"air_quality!CG5","v":0.96680191384744085},{"$f":"air_quality!CH5","v":0.97731063030230436}]
[]
["Gas - changes in energy generation","(KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(changes_in_energy!M23:M25)*1000000","v":0},{"$f":"SUM(changes_in_energy!N23:N25)*1000000","v":0},{"$f":"SUM(changes_in_energy!O23:O25)*1000000","v":0},{"$f":"SUM(changes_in_energy!P23:P25)*1000000","v":0},{"$f":"SUM(changes_in_energy!Q23:Q25)*1000000","v":0},{"$f":"SUM(changes_in_energy!R23:R25)*1000000","v":0},{"$f":"SUM(changes_in_energy!S23:S25)*1000000","v":0},{"$f":"SUM(changes_in_energy!T23:T25)*1000000","v":0},{"$f":"SUM(changes_in_energy!U23:U25)*1000000","v":0},{"$f":"SUM(changes_in_energy!V23:V25)*1000000","v":0},{"$f":"SUM(changes_in_energy!W23:W25)*1000000","v":0},{"$f":"SUM(changes_in_energy!X23:X25)*1000000","v":0},{"$f":"SUM(changes_in_energy!Y23:Y25)*1000000","v":0},{"$f":"SUM(changes_in_energy!Z23:Z25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AA23:AA25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AB23:AB25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AC23:AC25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AD23:AD25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AE23:AE25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AF23:AF25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AG23:AG25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AH23:AH25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AI23:AI25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AJ23:AJ25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AK23:AK25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AL23:AL25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AM23:AM25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AN23:AN25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AO23:AO25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AP23:AP25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AQ23:AQ25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AR23:AR25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AS23:AS25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AT23:AT25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AU23:AU25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AV23:AV25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AW23:AW25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AX23:AX25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AY23:AY25)*1000000","v":0},{"$f":"SUM(changes_in_energy!AZ23:AZ25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BA23:BA25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BB23:BB25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BC23:BC25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BD23:BD25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BE23:BE25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BF23:BF25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BG23:BG25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BH23:BH25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BI23:BI25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BJ23:BJ25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BK23:BK25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BL23:BL25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BM23:BM25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BN23:BN25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BO23:BO25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BP23:BP25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BQ23:BQ25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BR23:BR25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BS23:BS25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BT23:BT25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BU23:BU25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BV23:BV25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BW23:BW25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BX23:BX25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BY23:BY25)*1000000","v":0},{"$f":"SUM(changes_in_energy!BZ23:BZ25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CA23:CA25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CB23:CB25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CC23:CC25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CD23:CD25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CE23:CE25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CF23:CF25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CG23:CG25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CH23:CH25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CI23:CI25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CJ23:CJ25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CK23:CK25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CL23:CL25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CM23:CM25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CN23:CN25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CO23:CO25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CP23:CP25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CQ23:CQ25)*1000000","v":0},{"$f":"SUM(changes_in_energy!CR23:CR25)*1000000","v":0}]
["Gas - damage values (NATIONAL AVERAGE)","(p/KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(air_quality!C6=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!D6=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!E6=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!F6=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!G6=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!H6=\"N/A\",0,\"ERROR\")","v":0},{"$f":"air_quality!I6","v":0.16813946327781579},{"$f":"air_quality!J6","v":0.1786481797326793},{"$f":"air_quality!K6","v":0.1786481797326793},{"$f":"air_quality!L6","v":0.1786481797326793},{"$f":"air_quality!M6","v":0.18915689618754275},{"$f":"air_quality!N6","v":0.18915689618754275},{"$f":"air_quality!O6","v":0.18915689618754275},{"$f":"air_quality!P6","v":0.19966561264240626},{"$f":"air_quality!Q6","v":0.19966561264240626},{"$f":"air_quality!R6","v":0.19966561264240626},{"$f":"air_quality!S6","v":0.21017432909726974},{"$f":"air_quality!T6","v":0.21017432909726974},{"$f":"air_quality!U6","v":0.22068304555213322},{"$f":"air_quality!V6","v":0.22068304555213322},{"$f":"air_quality!W6","v":0.2311917620069967},{"$f":"air_quality!X6","v":0.2311917620069967},{"$f":"air_quality!Y6","v":0.2311917620069967},{"$f":"air_quality!Z6","v":0.24170047846186021},{"$f":"air_quality!AA6","v":0.24170047846186021},{"$f":"air_quality!AB6","v":0.25220919491672367},{"$f":"air_quality!AC6","v":0.25220919491672367},{"$f":"air_quality!AD6","v":0.26271791137158718},{"$f":"air_quality!AE6","v":0.26271791137158718},{"$f":"air_quality!AF6","v":0.27322662782645069},{"$f":"air_quality!AG6","v":0.27322662782645069},{"$f":"air_quality!AH6","v":0.28373534428131419},{"$f":"air_quality!AI6","v":0.28373534428131419},{"$f":"air_quality!AJ6","v":0.29424406073617765},{"$f":"air_quality!AK6","v":0.29424406073617765},{"$f":"air_quality!AL6","v":0.3047527771910411},{"$f":"air_quality!AM6","v":0.31526149364590461},{"$f":"air_quality!AN6","v":0.31526149364590461},{"$f":"air_quality!AO6","v":0.32577021010076812},{"$f":"air_quality!AP6","v":0.32577021010076812},{"$f":"air_quality!AQ6","v":0.33627892655563157},{"$f":"air_quality!AR6","v":0.34678764301049508},{"$f":"air_quality!AS6","v":0.34678764301049508},{"$f":"air_quality!AT6","v":0.35729635946535859},{"$f":"air_quality!AU6","v":0.36780507592022205},{"$f":"air_quality!AV6","v":0.36780507592022205},{"$f":"air_quality!AW6","v":0.3783137923750855},{"$f":"air_quality!AX6","v":0.38882250882994901},{"$f":"air_quality!AY6","v":0.38882250882994901},{"$f":"air_quality!AZ6","v":0.39933122528481252},{"$f":"air_quality!BA6","v":0.40983994173967603},{"$f":"air_quality!BB6","v":0.42034865819453948},{"$f":"air_quality!BC6","v":0.43085737464940294},{"$f":"air_quality!BD6","v":0.43085737464940294},{"$f":"air_quality!BE6","v":0.44136609110426644},{"$f":"air_quality!BF6","v":0.45187480755912995},{"$f":"air_quality!BG6","v":0.46238352401399341},{"$f":"air_quality!BH6","v":0.47289224046885692},{"$f":"air_quality!BI6","v":0.48340095692372043},{"$f":"air_quality!BJ6","v":0.49390967337858388},{"$f":"air_quality!BK6","v":0.49390967337858388},{"$f":"air_quality!BL6","v":0.50441838983344733},{"$f":"air_quality!BM6","v":0.51492710628831084},{"$f":"air_quality!BN6","v":0.52543582274317435},{"$f":"air_quality!BO6","v":0.53594453919803786},{"$f":"air_quality!BP6","v":0.54645325565290137},{"$f":"air_quality!BQ6","v":0.55696197210776488},{"$f":"air_quality!BR6","v":0.57797940501749179},{"$f":"air_quality!BS6","v":0.5884881214723553},{"$f":"air_quality!BT6","v":0.59899683792721869},{"$f":"air_quality!BU6","v":0.6095055543820822},{"$f":"air_quality!BV6","v":0.62001427083694571},{"$f":"air_quality!BW6","v":0.63052298729180922},{"$f":"air_quality!BX6","v":0.64103170374667273},{"$f":"air_quality!BY6","v":0.66204913665639964},{"$f":"air_quality!BZ6","v":0.67255785311126315},{"$f":"air_quality!CA6","v":0.68306656956612666},{"$f":"air_quality!CB6","v":0.70408400247585368},{"$f":"air_quality!CC6","v":0.71459271893071719},{"$f":"air_quality!CD6","v":0.72510143538558058},{"$f":"air_quality!CE6","v":0.74611886829530749},{"$f":"air_quality!CF6","v":0.756627584750171},{"$f":"air_quality!CG6","v":0.76713630120503451},{"$f":"air_quality!CH6","v":0.78815373411476153}]
[]
["Coal - changes in energy generation","(KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(changes_in_energy!M34:M36)*1000000","v":0},{"$f":"SUM(changes_in_energy!N34:N36)*1000000","v":0},{"$f":"SUM(changes_in_energy!O34:O36)*1000000","v":0},{"$f":"SUM(changes_in_energy!P34:P36)*1000000","v":0},{"$f":"SUM(changes_in_energy!Q34:Q36)*1000000","v":0},{"$f":"SUM(changes_in_energy!R34:R36)*1000000","v":0},{"$f":"SUM(changes_in_energy!S34:S36)*1000000","v":0},{"$f":"SUM(changes_in_energy!T34:T36)*1000000","v":0},{"$f":"SUM(changes_in_energy!U34:U36)*1000000","v":0},{"$f":"SUM(changes_in_energy!V34:V36)*1000000","v":0},{"$f":"SUM(changes_in_energy!W34:W36)*1000000","v":0},{"$f":"SUM(changes_in_energy!X34:X36)*1000000","v":0},{"$f":"SUM(changes_in_energy!Y34:Y36)*1000000","v":0},{"$f":"SUM(changes_in_energy!Z34:Z36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AA34:AA36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AB34:AB36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AC34:AC36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AD34:AD36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AE34:AE36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AF34:AF36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AG34:AG36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AH34:AH36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AI34:AI36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AJ34:AJ36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AK34:AK36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AL34:AL36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AM34:AM36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AN34:AN36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AO34:AO36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AP34:AP36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AQ34:AQ36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AR34:AR36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AS34:AS36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AT34:AT36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AU34:AU36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AV34:AV36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AW34:AW36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AX34:AX36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AY34:AY36)*1000000","v":0},{"$f":"SUM(changes_in_energy!AZ34:AZ36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BA34:BA36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BB34:BB36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BC34:BC36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BD34:BD36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BE34:BE36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BF34:BF36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BG34:BG36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BH34:BH36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BI34:BI36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BJ34:BJ36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BK34:BK36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BL34:BL36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BM34:BM36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BN34:BN36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BO34:BO36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BP34:BP36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BQ34:BQ36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BR34:BR36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BS34:BS36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BT34:BT36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BU34:BU36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BV34:BV36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BW34:BW36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BX34:BX36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BY34:BY36)*1000000","v":0},{"$f":"SUM(changes_in_energy!BZ34:BZ36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CA34:CA36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CB34:CB36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CC34:CC36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CD34:CD36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CE34:CE36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CF34:CF36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CG34:CG36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CH34:CH36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CI34:CI36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CJ34:CJ36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CK34:CK36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CL34:CL36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CM34:CM36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CN34:CN36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CO34:CO36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CP34:CP36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CQ34:CQ36)*1000000","v":0},{"$f":"SUM(changes_in_energy!CR34:CR36)*1000000","v":0}]
["Coal - damage values (NATIONAL AVERAGE)","(p/KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(air_quality!C7=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!D7=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!E7=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!F7=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!G7=\"N/A\",0,\"ERROR\")","v":0},{"$f":"IF(air_quality!H7=\"N/A\",0,\"ERROR\")","v":0},{"$f":"air_quality!I7","v":2.606161680806145},{"$f":"air_quality!J7","v":2.6587052630804622},{"$f":"air_quality!K7","v":2.7112488453547798},{"$f":"air_quality!L7","v":2.7743011440839607},{"$f":"air_quality!M7","v":2.8268447263582779},{"$f":"air_quality!N7","v":2.8793883086325955},{"$f":"air_quality!O7","v":2.9424406073617764},{"$f":"air_quality!P7","v":2.994984189636094},{"$f":"air_quality!Q7","v":3.0580364883652749},{"$f":"air_quality!R7","v":3.1210887870944557},{"$f":"air_quality!S7","v":3.1841410858236365},{"$f":"air_quality!T7","v":3.2471933845528174},{"$f":"air_quality!U7","v":3.3102456832819982},{"$f":"air_quality!V7","v":3.3732979820111795},{"$f":"air_quality!W7","v":3.4468589971952235},{"$f":"air_quality!X7","v":3.5099112959244043},{"$f":"air_quality!Y7","v":3.5834723111084492},{"$f":"air_quality!Z7","v":3.6570333262924937},{"$f":"air_quality!AA7","v":3.7305943414765377},{"$f":"air_quality!AB7","v":3.8041553566605826},{"$f":"air_quality!AC7","v":3.8777163718446266},{"$f":"air_quality!AD7","v":3.9617861034835347},{"$f":"air_quality!AE7","v":4.0353471186675787},{"$f":"air_quality!AF7","v":4.1194168503064867},{"$f":"air_quality!AG7","v":4.2034865819453948},{"$f":"air_quality!AH7","v":4.2875563135843029},{"$f":"air_quality!AI7","v":4.371626045223211},{"$f":"air_quality!AJ7","v":4.455695776862119},{"$f":"air_quality!AK7","v":4.5502742249558903},{"$f":"air_quality!AL7","v":4.6343439565947984},{"$f":"air_quality!AM7","v":4.7289224046885696},{"$f":"air_quality!AN7","v":4.82350085278234},{"$f":"air_quality!AO7","v":4.9180793008761112},{"$f":"air_quality!AP7","v":5.0231664654247474},{"$f":"air_quality!AQ7","v":5.1177449135185187},{"$f":"air_quality!AR7","v":5.2228320780671531},{"$f":"air_quality!AS7","v":5.3279192426157884},{"$f":"air_quality!AT7","v":5.4330064071644228},{"$f":"air_quality!AU7","v":5.5380935717130573},{"$f":"air_quality!AV7","v":5.6536894527165558},{"$f":"air_quality!AW7","v":5.7692853337200543},{"$f":"air_quality!AX7","v":5.8848812147235527},{"$f":"air_quality!AY7","v":6.0004770957270512},{"$f":"air_quality!AZ7","v":6.1160729767305497},{"$f":"air_quality!BA7","v":6.2421775741889114},{"$f":"air_quality!BB7","v":6.3682821716472731},{"$f":"air_quality!BC7","v":6.4943867691056347},{"$f":"air_quality!BD7","v":6.6204913665639964},{"$f":"air_quality!BE7","v":6.7571046804772221},{"$f":"air_quality!BF7","v":6.893717994390447},{"$f":"air_quality!BG7","v":7.0303313083036736},{"$f":"air_quality!BH7","v":7.1669446222168984},{"$f":"air_quality!BI7","v":7.3140666525849873},{"$f":"air_quality!BJ7","v":7.4611886829530754},{"$f":"air_quality!BK7","v":7.6083107133211652},{"$f":"air_quality!BL7","v":7.7554327436892532},{"$f":"air_quality!BM7","v":7.9130634905122061},{"$f":"air_quality!BN7","v":8.0706942373351573},{"$f":"air_quality!BO7","v":8.2283249841581103},{"$f":"air_quality!BP7","v":8.3964644474359265},{"$f":"air_quality!BQ7","v":8.5646039107137426},{"$f":"air_quality!BR7","v":8.7327433739915588},{"$f":"air_quality!BS7","v":8.9113915537242381},{"$f":"air_quality!BT7","v":9.0900397334569174},{"$f":"air_quality!BU7","v":9.2686879131895967},{"$f":"air_quality!BV7","v":9.4578448093771392},{"$f":"air_quality!BW7","v":9.64700170556468},{"$f":"air_quality!BX7","v":9.8361586017522225},{"$f":"air_quality!BY7","v":10.035824214394632},{"$f":"air_quality!BZ7","v":10.235489827037037},{"$f":"air_quality!CA7","v":10.445664156134306},{"$f":"air_quality!CB7","v":10.645329768776714},{"$f":"air_quality!CC7","v":10.866012814328846},{"$f":"air_quality!CD7","v":11.076187143426115},{"$f":"air_quality!CE7","v":11.296870188978248},{"$f":"air_quality!CF7","v":11.528061950985245},{"$f":"air_quality!CG7","v":11.759253712992242},{"$f":"air_quality!CH7","v":11.990445474999239}]
[]
["TOTAL VALUE (UNDISCOUNTED)","(£ 2022)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T5*T6)+(T8*T9)+(T11*T12))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AZ5*AZ6)+(AZ8*AZ9)+(AZ11*AZ12))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((CF5*CF6)+(CF8*CF9)+(CF11*CF12))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL VALUE (DISCOUNTED)","(£ 2022)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T14*discount_factors!L7","v":0},{"$f":"U14*discount_factors!M7","v":0},{"$f":"V14*discount_factors!N7","v":0},{"$f":"W14*discount_factors!O7","v":0},{"$f":"X14*discount_factors!P7","v":0},{"$f":"Y14*discount_factors!Q7","v":0},{"$f":"Z14*discount_factors!R7","v":0},{"$f":"AA14*discount_factors!S7","v":0},{"$f":"AB14*discount_factors!T7","v":0},{"$f":"AC14*discount_factors!U7","v":0},{"$f":"AD14*discount_factors!V7","v":0},{"$f":"AE14*discount_factors!W7","v":0},{"$f":"AF14*discount_factors!X7","v":0},{"$f":"AG14*discount_factors!Y7","v":0},{"$f":"AH14*discount_factors!Z7","v":0},{"$f":"AI14*discount_factors!AA7","v":0},{"$f":"AJ14*discount_factors!AB7","v":0},{"$f":"AK14*discount_factors!AC7","v":0},{"$f":"AL14*discount_factors!AD7","v":0},{"$f":"AM14*discount_factors!AE7","v":0},{"$f":"AN14*discount_factors!AF7","v":0},{"$f":"AO14*discount_factors!AG7","v":0},{"$f":"AP14*discount_factors!AH7","v":0},{"$f":"AQ14*discount_factors!AI7","v":0},{"$f":"AR14*discount_factors!AJ7","v":0},{"$f":"AS14*discount_factors!AK7","v":0},{"$f":"AT14*discount_factors!AL7","v":0},{"$f":"AU14*discount_factors!AM7","v":0},{"$f":"AV14*discount_factors!AN7","v":0},{"$f":"AW14*discount_factors!AO7","v":0},{"$f":"AX14*discount_factors!AP7","v":0},{"$f":"AY14*discount_factors!AQ7","v":0},{"$f":"AZ14*discount_factors!AR7","v":0},{"$f":"BA14*discount_factors!AS7","v":0},{"$f":"BB14*discount_factors!AT7","v":0},{"$f":"BC14*discount_factors!AU7","v":0},{"$f":"BD14*discount_factors!AV7","v":0},{"$f":"BE14*discount_factors!AW7","v":0},{"$f":"BF14*discount_factors!AX7","v":0},{"$f":"BG14*discount_factors!AY7","v":0},{"$f":"BH14*discount_factors!AZ7","v":0},{"$f":"BI14*discount_factors!BA7","v":0},{"$f":"BJ14*discount_factors!BB7","v":0},{"$f":"BK14*discount_factors!BC7","v":0},{"$f":"BL14*discount_factors!BD7","v":0},{"$f":"BM14*discount_factors!BE7","v":0},{"$f":"BN14*discount_factors!BF7","v":0},{"$f":"BO14*discount_factors!BG7","v":0},{"$f":"BP14*discount_factors!BH7","v":0},{"$f":"BQ14*discount_factors!BI7","v":0},{"$f":"BR14*discount_factors!BJ7","v":0},{"$f":"BS14*discount_factors!BK7","v":0},{"$f":"BT14*discount_factors!BL7","v":0},{"$f":"BU14*discount_factors!BM7","v":0},{"$f":"BV14*discount_factors!BN7","v":0},{"$f":"BW14*discount_factors!BO7","v":0},{"$f":"BX14*discount_factors!BP7","v":0},{"$f":"BY14*discount_factors!BQ7","v":0},{"$f":"BZ14*discount_factors!BR7","v":0},{"$f":"CA14*discount_factors!BS7","v":0},{"$f":"CB14*discount_factors!BT7","v":0},{"$f":"CC14*discount_factors!BU7","v":0},{"$f":"CD14*discount_factors!BV7","v":0},{"$f":"CE14*discount_factors!BW7","v":0},{"$f":"CF14*discount_factors!BX7","v":0},{"$f":"CG14*discount_factors!BY7","v":0},{"$f":"CH14*discount_factors!BZ7","v":0},{"$f":"CI14*discount_factors!CA7","v":0},{"$f":"CJ14*discount_factors!CB7","v":0},{"$f":"CK14*discount_factors!CC7","v":0},{"$f":"CL14*discount_factors!CD7","v":0},{"$f":"CM14*discount_factors!CE7","v":0},{"$f":"CN14*discount_factors!CF7","v":0},{"$f":"CO14*discount_factors!CG7","v":0},{"$f":"CP14*discount_factors!CH7","v":0},{"$f":"CQ14*discount_factors!CI7","v":0},{"$f":"CR14*discount_factors!CJ7","v":0},{"$f":"CS14*discount_factors!CK7","v":0},{"$f":"CT14*discount_factors!CL7","v":0},{"$f":"CU14*discount_factors!CM7","v":0},{"$f":"CV14*discount_factors!CN7","v":0},{"$f":"CW14*discount_factors!CO7","v":0},{"$f":"CX14*discount_factors!CP7","v":0},{"$f":"CY14*discount_factors!CQ7","v":0}]
[]
["TOTAL VALUE (£ 2022)",{"$f":"SUM(C15:CY15)","v":0}]
[]
[]
["To note: Air quality figures are not available earlier than 2023"]

{"sheet":"NTS_air_quality","index":25,"n_rows":42,"n_cols":103,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Valuing air quality damage costs from changes in non-traded sector emissions"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Gas - changes in energy generation","(KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(changes_in_energy!M47:M49)*1000000","v":0},{"$f":"SUM(changes_in_energy!N47:N49)*1000000","v":0},{"$f":"SUM(changes_in_energy!O47:O49)*1000000","v":0},{"$f":"SUM(changes_in_energy!P47:P49)*1000000","v":0},{"$f":"SUM(changes_in_energy!Q47:Q49)*1000000","v":0},{"$f":"SUM(changes_in_energy!R47:R49)*1000000","v":0},{"$f":"SUM(changes_in_energy!S47:S49)*1000000","v":0},{"$f":"SUM(changes_in_energy!T47:T49)*1000000","v":0},{"$f":"SUM(changes_in_energy!U47:U49)*1000000","v":0},{"$f":"SUM(changes_in_energy!V47:V49)*1000000","v":0},{"$f":"SUM(changes_in_energy!W47:W49)*1000000","v":0},{"$f":"SUM(changes_in_energy!X47:X49)*1000000","v":0},{"$f":"SUM(changes_in_energy!Y47:Y49)*1000000","v":0},{"$f":"SUM(changes_in_energy!Z47:Z49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AA47:AA49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AB47:AB49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AC47:AC49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AD47:AD49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AE47:AE49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AF47:AF49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AG47:AG49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AH47:AH49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AI47:AI49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AJ47:AJ49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AK47:AK49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AL47:AL49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AM47:AM49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AN47:AN49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AO47:AO49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AP47:AP49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AQ47:AQ49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AR47:AR49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AS47:AS49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AT47:AT49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AU47:AU49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AV47:AV49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AW47:AW49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AX47:AX49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AY47:AY49)*1000000","v":0},{"$f":"SUM(changes_in_energy!AZ47:AZ49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BA47:BA49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BB47:BB49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BC47:BC49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BD47:BD49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BE47:BE49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BF47:BF49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BG47:BG49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BH47:BH49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BI47:BI49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BJ47:BJ49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BK47:BK49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BL47:BL49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BM47:BM49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BN47:BN49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BO47:BO49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BP47:BP49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BQ47:BQ49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BR47:BR49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BS47:BS49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BT47:BT49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BU47:BU49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BV47:BV49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BW47:BW49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BX47:BX49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BY47:BY49)*1000000","v":0},{"$f":"SUM(changes_in_energy!BZ47:BZ49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CA47:CA49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CB47:CB49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CC47:CC49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CD47:CD49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CE47:CE49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CF47:CF49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CG47:CG49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CH47:CH49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CI47:CI49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CJ47:CJ49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CK47:CK49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CL47:CL49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CM47:CM49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CN47:CN49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CO47:CO49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CP47:CP49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CQ47:CQ49)*1000000","v":0},{"$f":"SUM(changes_in_energy!CR47:CR49)*1000000","v":0}]
["Gas - damage values (NATIONAL AVERAGE)","(p/KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I6","v":0.16813946327781579},{"$f":"air_quality!J6","v":0.1786481797326793},{"$f":"air_quality!K6","v":0.1786481797326793},{"$f":"air_quality!L6","v":0.1786481797326793},{"$f":"air_quality!M6","v":0.18915689618754275},{"$f":"air_quality!N6","v":0.18915689618754275},{"$f":"air_quality!O6","v":0.18915689618754275},{"$f":"air_quality!P6","v":0.19966561264240626},{"$f":"air_quality!Q6","v":0.19966561264240626},{"$f":"air_quality!R6","v":0.19966561264240626},{"$f":"air_quality!S6","v":0.21017432909726974},{"$f":"air_quality!T6","v":0.21017432909726974},{"$f":"air_quality!U6","v":0.22068304555213322},{"$f":"air_quality!V6","v":0.22068304555213322},{"$f":"air_quality!W6","v":0.2311917620069967},{"$f":"air_quality!X6","v":0.2311917620069967},{"$f":"air_quality!Y6","v":0.2311917620069967},{"$f":"air_quality!Z6","v":0.24170047846186021},{"$f":"air_quality!AA6","v":0.24170047846186021},{"$f":"air_quality!AB6","v":0.25220919491672367},{"$f":"air_quality!AC6","v":0.25220919491672367},{"$f":"air_quality!AD6","v":0.26271791137158718},{"$f":"air_quality!AE6","v":0.26271791137158718},{"$f":"air_quality!AF6","v":0.27322662782645069},{"$f":"air_quality!AG6","v":0.27322662782645069},{"$f":"air_quality!AH6","v":0.28373534428131419},{"$f":"air_quality!AI6","v":0.28373534428131419},{"$f":"air_quality!AJ6","v":0.29424406073617765},{"$f":"air_quality!AK6","v":0.29424406073617765},{"$f":"air_quality!AL6","v":0.3047527771910411},{"$f":"air_quality!AM6","v":0.31526149364590461},{"$f":"air_quality!AN6","v":0.31526149364590461},{"$f":"air_quality!AO6","v":0.32577021010076812},{"$f":"air_quality!AP6","v":0.32577021010076812},{"$f":"air_quality!AQ6","v":0.33627892655563157},{"$f":"air_quality!AR6","v":0.34678764301049508},{"$f":"air_quality!AS6","v":0.34678764301049508},{"$f":"air_quality!AT6","v":0.35729635946535859},{"$f":"air_quality!AU6","v":0.36780507592022205},{"$f":"air_quality!AV6","v":0.36780507592022205},{"$f":"air_quality!AW6","v":0.3783137923750855},{"$f":"air_quality!AX6","v":0.38882250882994901},{"$f":"air_quality!AY6","v":0.38882250882994901},{"$f":"air_quality!AZ6","v":0.39933122528481252},{"$f":"air_quality!BA6","v":0.40983994173967603},{"$f":"air_quality!BB6","v":0.42034865819453948},{"$f":"air_quality!BC6","v":0.43085737464940294},{"$f":"air_quality!BD6","v":0.43085737464940294},{"$f":"air_quality!BE6","v":0.44136609110426644},{"$f":"air_quality!BF6","v":0.45187480755912995},{"$f":"air_quality!BG6","v":0.46238352401399341},{"$f":"air_quality!BH6","v":0.47289224046885692},{"$f":"air_quality!BI6","v":0.48340095692372043},{"$f":"air_quality!BJ6","v":0.49390967337858388},{"$f":"air_quality!BK6","v":0.49390967337858388},{"$f":"air_quality!BL6","v":0.50441838983344733},{"$f":"air_quality!BM6","v":0.51492710628831084},{"$f":"air_quality!BN6","v":0.52543582274317435},{"$f":"air_quality!BO6","v":0.53594453919803786},{"$f":"air_quality!BP6","v":0.54645325565290137},{"$f":"air_quality!BQ6","v":0.55696197210776488},{"$f":"air_quality!BR6","v":0.57797940501749179},{"$f":"air_quality!BS6","v":0.5884881214723553},{"$f":"air_quality!BT6","v":0.59899683792721869},{"$f":"air_quality!BU6","v":0.6095055543820822},{"$f":"air_quality!BV6","v":0.62001427083694571},{"$f":"air_quality!BW6","v":0.63052298729180922},{"$f":"air_quality!BX6","v":0.64103170374667273},{"$f":"air_quality!BY6","v":0.66204913665639964},{"$f":"air_quality!BZ6","v":0.67255785311126315},{"$f":"air_quality!CA6","v":0.68306656956612666},{"$f":"air_quality!CB6","v":0.70408400247585368},{"$f":"air_quality!CC6","v":0.71459271893071719},{"$f":"air_quality!CD6","v":0.72510143538558058},{"$f":"air_quality!CE6","v":0.74611886829530749},{"$f":"air_quality!CF6","v":0.756627584750171},{"$f":"air_quality!CG6","v":0.76713630120503451},{"$f":"air_quality!CH6","v":0.78815373411476153}]
[]
["Coal - changes in energy generation","(KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(changes_in_energy!M58:M60)*1000000","v":0},{"$f":"SUM(changes_in_energy!N58:N60)*1000000","v":0},{"$f":"SUM(changes_in_energy!O58:O60)*1000000","v":0},{"$f":"SUM(changes_in_energy!P58:P60)*1000000","v":0},{"$f":"SUM(changes_in_energy!Q58:Q60)*1000000","v":0},{"$f":"SUM(changes_in_energy!R58:R60)*1000000","v":0},{"$f":"SUM(changes_in_energy!S58:S60)*1000000","v":0},{"$f":"SUM(changes_in_energy!T58:T60)*1000000","v":0},{"$f":"SUM(changes_in_energy!U58:U60)*1000000","v":0},{"$f":"SUM(changes_in_energy!V58:V60)*1000000","v":0},{"$f":"SUM(changes_in_energy!W58:W60)*1000000","v":0},{"$f":"SUM(changes_in_energy!X58:X60)*1000000","v":0},{"$f":"SUM(changes_in_energy!Y58:Y60)*1000000","v":0},{"$f":"SUM(changes_in_energy!Z58:Z60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AA58:AA60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AB58:AB60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AC58:AC60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AD58:AD60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AE58:AE60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AF58:AF60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AG58:AG60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AH58:AH60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AI58:AI60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AJ58:AJ60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AK58:AK60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AL58:AL60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AM58:AM60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AN58:AN60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AO58:AO60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AP58:AP60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AQ58:AQ60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AR58:AR60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AS58:AS60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AT58:AT60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AU58:AU60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AV58:AV60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AW58:AW60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AX58:AX60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AY58:AY60)*1000000","v":0},{"$f":"SUM(changes_in_energy!AZ58:AZ60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BA58:BA60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BB58:BB60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BC58:BC60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BD58:BD60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BE58:BE60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BF58:BF60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BG58:BG60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BH58:BH60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BI58:BI60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BJ58:BJ60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BK58:BK60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BL58:BL60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BM58:BM60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BN58:BN60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BO58:BO60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BP58:BP60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BQ58:BQ60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BR58:BR60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BS58:BS60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BT58:BT60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BU58:BU60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BV58:BV60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BW58:BW60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BX58:BX60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BY58:BY60)*1000000","v":0},{"$f":"SUM(changes_in_energy!BZ58:BZ60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CA58:CA60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CB58:CB60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CC58:CC60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CD58:CD60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CE58:CE60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CF58:CF60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CG58:CG60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CH58:CH60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CI58:CI60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CJ58:CJ60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CK58:CK60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CL58:CL60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CM58:CM60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CN58:CN60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CO58:CO60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CP58:CP60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CQ58:CQ60)*1000000","v":0},{"$f":"SUM(changes_in_energy!CR58:CR60)*1000000","v":0}]
["Coal - damage values (NATIONAL AVERAGE)","(p/KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I7","v":2.606161680806145},{"$f":"air_quality!J7","v":2.6587052630804622},{"$f":"air_quality!K7","v":2.7112488453547798},{"$f":"air_quality!L7","v":2.7743011440839607},{"$f":"air_quality!M7","v":2.8268447263582779},{"$f":"air_quality!N7","v":2.8793883086325955},{"$f":"air_quality!O7","v":2.9424406073617764},{"$f":"air_quality!P7","v":2.994984189636094},{"$f":"air_quality!Q7","v":3.0580364883652749},{"$f":"air_quality!R7","v":3.1210887870944557},{"$f":"air_quality!S7","v":3.1841410858236365},{"$f":"air_quality!T7","v":3.2471933845528174},{"$f":"air_quality!U7","v":3.3102456832819982},{"$f":"air_quality!V7","v":3.3732979820111795},{"$f":"air_quality!W7","v":3.4468589971952235},{"$f":"air_quality!X7","v":3.5099112959244043},{"$f":"air_quality!Y7","v":3.5834723111084492},{"$f":"air_quality!Z7","v":3.6570333262924937},{"$f":"air_quality!AA7","v":3.7305943414765377},{"$f":"air_quality!AB7","v":3.8041553566605826},{"$f":"air_quality!AC7","v":3.8777163718446266},{"$f":"air_quality!AD7","v":3.9617861034835347},{"$f":"air_quality!AE7","v":4.0353471186675787},{"$f":"air_quality!AF7","v":4.1194168503064867},{"$f":"air_quality!AG7","v":4.2034865819453948},{"$f":"air_quality!AH7","v":4.2875563135843029},{"$f":"air_quality!AI7","v":4.371626045223211},{"$f":"air_quality!AJ7","v":4.455695776862119},{"$f":"air_quality!AK7","v":4.5502742249558903},{"$f":"air_quality!AL7","v":4.6343439565947984},{"$f":"air_quality!AM7","v":4.7289224046885696},{"$f":"air_quality!AN7","v":4.82350085278234},{"$f":"air_quality!AO7","v":4.9180793008761112},{"$f":"air_quality!AP7","v":5.0231664654247474},{"$f":"air_quality!AQ7","v":5.1177449135185187},{"$f":"air_quality!AR7","v":5.2228320780671531},{"$f":"air_quality!AS7","v":5.3279192426157884},{"$f":"air_quality!AT7","v":5.4330064071644228},{"$f":"air_quality!AU7","v":5.5380935717130573},{"$f":"air_quality!AV7","v":5.6536894527165558},{"$f":"air_quality!AW7","v":5.7692853337200543},{"$f":"air_quality!AX7","v":5.8848812147235527},{"$f":"air_quality!AY7","v":6.0004770957270512},{"$f":"air_quality!AZ7","v":6.1160729767305497},{"$f":"air_quality!BA7","v":6.2421775741889114},{"$f":"air_quality!BB7","v":6.3682821716472731},{"$f":"air_quality!BC7","v":6.4943867691056347},{"$f":"air_quality!BD7","v":6.6204913665639964},{"$f":"air_quality!BE7","v":6.7571046804772221},{"$f":"air_quality!BF7","v":6.893717994390447},{"$f":"air_quality!BG7","v":7.0303313083036736},{"$f":"air_quality!BH7","v":7.1669446222168984},{"$f":"air_quality!BI7","v":7.3140666525849873},{"$f":"air_quality!BJ7","v":7.4611886829530754},{"$f":"air_quality!BK7","v":7.6083107133211652},{"$f":"air_quality!BL7","v":7.7554327436892532},{"$f":"air_quality!BM7","v":7.9130634905122061},{"$f":"air_quality!BN7","v":8.0706942373351573},{"$f":"air_quality!BO7","v":8.2283249841581103},{"$f":"air_quality!BP7","v":8.3964644474359265},{"$f":"air_quality!BQ7","v":8.5646039107137426},{"$f":"air_quality!BR7","v":8.7327433739915588},{"$f":"air_quality!BS7","v":8.9113915537242381},{"$f":"air_quality!BT7","v":9.0900397334569174},{"$f":"air_quality!BU7","v":9.2686879131895967},{"$f":"air_quality!BV7","v":9.4578448093771392},{"$f":"air_quality!BW7","v":9.64700170556468},{"$f":"air_quality!BX7","v":9.8361586017522225},{"$f":"air_quality!BY7","v":10.035824214394632},{"$f":"air_quality!BZ7","v":10.235489827037037},{"$f":"air_quality!CA7","v":10.445664156134306},{"$f":"air_quality!CB7","v":10.645329768776714},{"$f":"air_quality!CC7","v":10.866012814328846},{"$f":"air_quality!CD7","v":11.076187143426115},{"$f":"air_quality!CE7","v":11.296870188978248},{"$f":"air_quality!CF7","v":11.528061950985245},{"$f":"air_quality!CG7","v":11.759253712992242},{"$f":"air_quality!CH7","v":11.990445474999239}]
[]
["oil - changes in energy generation","(KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(changes_in_energy!M70:M71)*conversion_CO2!Q18)/conversion_CO2!Q19)+(changes_in_energy!M69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!N70:N71)*conversion_CO2!R18)/conversion_CO2!R19)+(changes_in_energy!N69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!O70:O71)*conversion_CO2!S18)/conversion_CO2!S19)+(changes_in_energy!O69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!P70:P71)*conversion_CO2!T18)/conversion_CO2!T19)+(changes_in_energy!P69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!Q70:Q71)*conversion_CO2!U18)/conversion_CO2!U19)+(changes_in_energy!Q69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!R70:R71)*conversion_CO2!V18)/conversion_CO2!V19)+(changes_in_energy!R69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!S70:S71)*conversion_CO2!W18)/conversion_CO2!W19)+(changes_in_energy!S69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!T70:T71)*conversion_CO2!X18)/conversion_CO2!X19)+(changes_in_energy!T69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!U70:U71)*conversion_CO2!Y18)/conversion_CO2!Y19)+(changes_in_energy!U69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!V70:V71)*conversion_CO2!Z18)/conversion_CO2!Z19)+(changes_in_energy!V69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!W70:W71)*conversion_CO2!AA18)/conversion_CO2!AA19)+(changes_in_energy!W69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!X70:X71)*conversion_CO2!AB18)/conversion_CO2!AB19)+(changes_in_energy!X69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!Y70:Y71)*conversion_CO2!AC18)/conversion_CO2!AC19)+(changes_in_energy!Y69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!Z70:Z71)*conversion_CO2!AD18)/conversion_CO2!AD19)+(changes_in_energy!Z69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AA70:AA71)*conversion_CO2!AE18)/conversion_CO2!AE19)+(changes_in_energy!AA69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AB70:AB71)*conversion_CO2!AF18)/conversion_CO2!AF19)+(changes_in_energy!AB69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AC70:AC71)*conversion_CO2!AG18)/conversion_CO2!AG19)+(changes_in_energy!AC69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AD70:AD71)*conversion_CO2!AH18)/conversion_CO2!AH19)+(changes_in_energy!AD69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AE70:AE71)*conversion_CO2!AI18)/conversion_CO2!AI19)+(changes_in_energy!AE69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AF70:AF71)*conversion_CO2!AJ18)/conversion_CO2!AJ19)+(changes_in_energy!AF69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AG70:AG71)*conversion_CO2!AK18)/conversion_CO2!AK19)+(changes_in_energy!AG69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AH70:AH71)*conversion_CO2!AL18)/conversion_CO2!AL19)+(changes_in_energy!AH69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AI70:AI71)*conversion_CO2!AM18)/conversion_CO2!AM19)+(changes_in_energy!AI69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AJ70:AJ71)*conversion_CO2!AN18)/conversion_CO2!AN19)+(changes_in_energy!AJ69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AK70:AK71)*conversion_CO2!AO18)/conversion_CO2!AO19)+(changes_in_energy!AK69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AL70:AL71)*conversion_CO2!AP18)/conversion_CO2!AP19)+(changes_in_energy!AL69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AM70:AM71)*conversion_CO2!AQ18)/conversion_CO2!AQ19)+(changes_in_energy!AM69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AN70:AN71)*conversion_CO2!AR18)/conversion_CO2!AR19)+(changes_in_energy!AN69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AO70:AO71)*conversion_CO2!AS18)/conversion_CO2!AS19)+(changes_in_energy!AO69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AP70:AP71)*conversion_CO2!AT18)/conversion_CO2!AT19)+(changes_in_energy!AP69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AQ70:AQ71)*conversion_CO2!AU18)/conversion_CO2!AU19)+(changes_in_energy!AQ69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AR70:AR71)*conversion_CO2!AV18)/conversion_CO2!AV19)+(changes_in_energy!AR69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AS70:AS71)*conversion_CO2!AW18)/conversion_CO2!AW19)+(changes_in_energy!AS69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AT70:AT71)*conversion_CO2!AX18)/conversion_CO2!AX19)+(changes_in_energy!AT69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AU70:AU71)*conversion_CO2!AY18)/conversion_CO2!AY19)+(changes_in_energy!AU69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AV70:AV71)*conversion_CO2!AZ18)/conversion_CO2!AZ19)+(changes_in_energy!AV69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AW70:AW71)*conversion_CO2!BA18)/conversion_CO2!BA19)+(changes_in_energy!AW69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AX70:AX71)*conversion_CO2!BB18)/conversion_CO2!BB19)+(changes_in_energy!AX69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AY70:AY71)*conversion_CO2!BC18)/conversion_CO2!BC19)+(changes_in_energy!AY69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!AZ70:AZ71)*conversion_CO2!BD18)/conversion_CO2!BD19)+(changes_in_energy!AZ69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BA70:BA71)*conversion_CO2!BE18)/conversion_CO2!BE19)+(changes_in_energy!BA69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BB70:BB71)*conversion_CO2!BF18)/conversion_CO2!BF19)+(changes_in_energy!BB69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BC70:BC71)*conversion_CO2!BG18)/conversion_CO2!BG19)+(changes_in_energy!BC69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BD70:BD71)*conversion_CO2!BH18)/conversion_CO2!BH19)+(changes_in_energy!BD69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BE70:BE71)*conversion_CO2!BI18)/conversion_CO2!BI19)+(changes_in_energy!BE69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BF70:BF71)*conversion_CO2!BJ18)/conversion_CO2!BJ19)+(changes_in_energy!BF69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BG70:BG71)*conversion_CO2!BK18)/conversion_CO2!BK19)+(changes_in_energy!BG69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BH70:BH71)*conversion_CO2!BL18)/conversion_CO2!BL19)+(changes_in_energy!BH69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BI70:BI71)*conversion_CO2!BM18)/conversion_CO2!BM19)+(changes_in_energy!BI69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BJ70:BJ71)*conversion_CO2!BN18)/conversion_CO2!BN19)+(changes_in_energy!BJ69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BK70:BK71)*conversion_CO2!BO18)/conversion_CO2!BO19)+(changes_in_energy!BK69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BL70:BL71)*conversion_CO2!BP18)/conversion_CO2!BP19)+(changes_in_energy!BL69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BM70:BM71)*conversion_CO2!BQ18)/conversion_CO2!BQ19)+(changes_in_energy!BM69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BN70:BN71)*conversion_CO2!BR18)/conversion_CO2!BR19)+(changes_in_energy!BN69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BO70:BO71)*conversion_CO2!BS18)/conversion_CO2!BS19)+(changes_in_energy!BO69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BP70:BP71)*conversion_CO2!BT18)/conversion_CO2!BT19)+(changes_in_energy!BP69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BQ70:BQ71)*conversion_CO2!BU18)/conversion_CO2!BU19)+(changes_in_energy!BQ69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BR70:BR71)*conversion_CO2!BV18)/conversion_CO2!BV19)+(changes_in_energy!BR69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BS70:BS71)*conversion_CO2!BW18)/conversion_CO2!BW19)+(changes_in_energy!BS69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BT70:BT71)*conversion_CO2!BX18)/conversion_CO2!BX19)+(changes_in_energy!BT69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BU70:BU71)*conversion_CO2!BY18)/conversion_CO2!BY19)+(changes_in_energy!BU69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BV70:BV71)*conversion_CO2!BZ18)/conversion_CO2!BZ19)+(changes_in_energy!BV69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BW70:BW71)*conversion_CO2!CA18)/conversion_CO2!CA19)+(changes_in_energy!BW69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BX70:BX71)*conversion_CO2!CB18)/conversion_CO2!CB19)+(changes_in_energy!BX69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BY70:BY71)*conversion_CO2!CC18)/conversion_CO2!CC19)+(changes_in_energy!BY69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!BZ70:BZ71)*conversion_CO2!CD18)/conversion_CO2!CD19)+(changes_in_energy!BZ69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CA70:CA71)*conversion_CO2!CE18)/conversion_CO2!CE19)+(changes_in_energy!CA69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CB70:CB71)*conversion_CO2!CF18)/conversion_CO2!CF19)+(changes_in_energy!CB69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CC70:CC71)*conversion_CO2!CG18)/conversion_CO2!CG19)+(changes_in_energy!CC69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CD70:CD71)*conversion_CO2!CH18)/conversion_CO2!CH19)+(changes_in_energy!CD69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CE70:CE71)*conversion_CO2!CI18)/conversion_CO2!CI19)+(changes_in_energy!CE69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CF70:CF71)*conversion_CO2!CJ18)/conversion_CO2!CJ19)+(changes_in_energy!CF69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CG70:CG71)*conversion_CO2!CK18)/conversion_CO2!CK19)+(changes_in_energy!CG69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CH70:CH71)*conversion_CO2!CL18)/conversion_CO2!CL19)+(changes_in_energy!CH69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CI70:CI71)*conversion_CO2!CM18)/conversion_CO2!CM19)+(changes_in_energy!CI69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CJ70:CJ71)*conversion_CO2!CN18)/conversion_CO2!CN19)+(changes_in_energy!CJ69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CK70:CK71)*conversion_CO2!CO18)/conversion_CO2!CO19)+(changes_in_energy!CK69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CL70:CL71)*conversion_CO2!CP18)/conversion_CO2!CP19)+(changes_in_energy!CL69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CM70:CM71)*conversion_CO2!CQ18)/conversion_CO2!CQ19)+(changes_in_energy!CM69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CN70:CN71)*conversion_CO2!CR18)/conversion_CO2!CR19)+(changes_in_energy!CN69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CO70:CO71)*conversion_CO2!CS18)/conversion_CO2!CS19)+(changes_in_energy!CO69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CP70:CP71)*conversion_CO2!CT18)/conversion_CO2!CT19)+(changes_in_energy!CP69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CQ70:CQ71)*conversion_CO2!CU18)/conversion_CO2!CU19)+(changes_in_energy!CQ69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0},{"$f":"((SUM(changes_in_energy!CR70:CR71)*conversion_CO2!CV18)/conversion_CO2!CV19)+(changes_in_energy!CR69*conversion_CO2!$D$11/conversion_CO2!$D$10)","v":0}]
["oil - damage values (NATIONAL AVERAGE)","(p/KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I8","v":2.5431093820769637},{"$f":"air_quality!J8","v":2.5956529643512813},{"$f":"air_quality!K8","v":2.6481965466255986},{"$f":"air_quality!L8","v":2.7007401288999162},{"$f":"air_quality!M8","v":2.7532837111742339},{"$f":"air_quality!N8","v":2.8058272934485511},{"$f":"air_quality!O8","v":2.8688795921777319},{"$f":"air_quality!P8","v":2.9214231744520491},{"$f":"air_quality!Q8","v":2.98447547318123},{"$f":"air_quality!R8","v":3.0370190554555481},{"$f":"air_quality!S8","v":3.1000713541847289},{"$f":"air_quality!T8","v":3.1631236529139093},{"$f":"air_quality!U8","v":3.2261759516430906},{"$f":"air_quality!V8","v":3.2892282503722714},{"$f":"air_quality!W8","v":3.3627892655563159},{"$f":"air_quality!X8","v":3.4258415642854967},{"$f":"air_quality!Y8","v":3.4888938630146775},{"$f":"air_quality!Z8","v":3.5624548781987224},{"$f":"air_quality!AA8","v":3.6360158933827664},{"$f":"air_quality!AB8","v":3.7095769085668109},{"$f":"air_quality!AC8","v":3.7831379237508553},{"$f":"air_quality!AD8","v":3.8566989389348998},{"$f":"air_quality!AE8","v":3.9302599541189442},{"$f":"air_quality!AF8","v":4.0143296857578523},{"$f":"air_quality!AG8","v":4.0983994173967595},{"$f":"air_quality!AH8","v":4.1719604325808044},{"$f":"air_quality!AI8","v":4.2560301642197125},{"$f":"air_quality!AJ8","v":4.3400998958586197},{"$f":"air_quality!AK8","v":4.4346783439523909},{"$f":"air_quality!AL8","v":4.518748075591299},{"$f":"air_quality!AM8","v":4.6133265236850702},{"$f":"air_quality!AN8","v":4.6973962553239783},{"$f":"air_quality!AO8","v":4.7919747034177496},{"$f":"air_quality!AP8","v":4.8970618679663849},{"$f":"air_quality!AQ8","v":4.9916403160601561},{"$f":"air_quality!AR8","v":5.0862187641539274},{"$f":"air_quality!AS8","v":5.1913059287025627},{"$f":"air_quality!AT8","v":5.2963930932511971},{"$f":"air_quality!AU8","v":5.4014802577998324},{"$f":"air_quality!AV8","v":5.5065674223484677},{"$f":"air_quality!AW8","v":5.6221633033519653},{"$f":"air_quality!AX8","v":5.7272504679006007},{"$f":"air_quality!AY8","v":5.8428463489040983},{"$f":"air_quality!AZ8","v":5.9584422299075968},{"$f":"air_quality!BA8","v":6.0845468273659593},{"$f":"air_quality!BB8","v":6.2001427083694578},{"$f":"air_quality!BC8","v":6.3262473058278186},{"$f":"air_quality!BD8","v":6.4523519032861811},{"$f":"air_quality!BE8","v":6.588965217199406},{"$f":"air_quality!BF8","v":6.7150698146577676},{"$f":"air_quality!BG8","v":6.8516831285709934},{"$f":"air_quality!BH8","v":6.9882964424842191},{"$f":"air_quality!BI8","v":7.1249097563974448},{"$f":"air_quality!BJ8","v":7.2720317867655329},{"$f":"air_quality!BK8","v":7.4191538171336218},{"$f":"air_quality!BL8","v":7.5662758475017107},{"$f":"air_quality!BM8","v":7.7133978778697996},{"$f":"air_quality!BN8","v":7.8710286246927517},{"$f":"air_quality!BO8","v":8.0286593715157046},{"$f":"air_quality!BP8","v":8.1862901183386558},{"$f":"air_quality!BQ8","v":8.354429581616472},{"$f":"air_quality!BR8","v":8.5120603284394249},{"$f":"air_quality!BS8","v":8.6907085081721025},{"$f":"air_quality!BT8","v":8.8588479714499186},{"$f":"air_quality!BU8","v":9.037496151182598},{"$f":"air_quality!BV8","v":9.2161443309152773},{"$f":"air_quality!BW8","v":9.4053012271028198},{"$f":"air_quality!BX8","v":9.5944581232903641},{"$f":"air_quality!BY8","v":9.7836150194779066},{"$f":"air_quality!BZ8","v":9.9832806321203122},{"$f":"air_quality!CA8","v":10.182946244762718},{"$f":"air_quality!CB8","v":10.382611857405125},{"$f":"air_quality!CC8","v":10.592786186502394},{"$f":"air_quality!CD8","v":10.802960515599665},{"$f":"air_quality!CE8","v":11.013134844696935},{"$f":"air_quality!CF8","v":11.233817890249068},{"$f":"air_quality!CG8","v":11.465009652256064},{"$f":"air_quality!CH8","v":11.696201414263061}]
[]
["Road - changes in car petrol use","(litres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M80)*(addt_assm!M49/100)","v":0},{"$f":"(changes_in_energy!N80)*(addt_assm!N49/100)","v":0},{"$f":"(changes_in_energy!O80)*(addt_assm!O49/100)","v":0},{"$f":"(changes_in_energy!P80)*(addt_assm!P49/100)","v":0},{"$f":"(changes_in_energy!Q80)*(addt_assm!Q49/100)","v":0},{"$f":"(changes_in_energy!R80)*(addt_assm!R49/100)","v":0},{"$f":"(changes_in_energy!S80)*(addt_assm!S49/100)","v":0},{"$f":"(changes_in_energy!T80)*(addt_assm!T49/100)","v":0},{"$f":"(changes_in_energy!U80)*(addt_assm!U49/100)","v":0},{"$f":"(changes_in_energy!V80)*(addt_assm!V49/100)","v":0},{"$f":"(changes_in_energy!W80)*(addt_assm!W49/100)","v":0},{"$f":"(changes_in_energy!X80)*(addt_assm!X49/100)","v":0},{"$f":"(changes_in_energy!Y80)*(addt_assm!Y49/100)","v":0},{"$f":"(changes_in_energy!Z80)*(addt_assm!Z49/100)","v":0},{"$f":"(changes_in_energy!AA80)*(addt_assm!AA49/100)","v":0},{"$f":"(changes_in_energy!AB80)*(addt_assm!AB49/100)","v":0},{"$f":"(changes_in_energy!AC80)*(addt_assm!AC49/100)","v":0},{"$f":"(changes_in_energy!AD80)*(addt_assm!AD49/100)","v":0},{"$f":"(changes_in_energy!AE80)*(addt_assm!AE49/100)","v":0},{"$f":"(changes_in_energy!AF80)*(addt_assm!AF49/100)","v":0},{"$f":"(changes_in_energy!AG80)*(addt_assm!AG49/100)","v":0},{"$f":"(changes_in_energy!AH80)*(addt_assm!AH49/100)","v":0},{"$f":"(changes_in_energy!AI80)*(addt_assm!AI49/100)","v":0},{"$f":"(changes_in_energy!AJ80)*(addt_assm!AJ49/100)","v":0},{"$f":"(changes_in_energy!AK80)*(addt_assm!AK49/100)","v":0},{"$f":"(changes_in_energy!AL80)*(addt_assm!AL49/100)","v":0},{"$f":"(changes_in_energy!AM80)*(addt_assm!AM49/100)","v":0},{"$f":"(changes_in_energy!AN80)*(addt_assm!AN49/100)","v":0},{"$f":"(changes_in_energy!AO80)*(addt_assm!AO49/100)","v":0},{"$f":"(changes_in_energy!AP80)*(addt_assm!AP49/100)","v":0},{"$f":"(changes_in_energy!AQ80)*(addt_assm!AQ49/100)","v":0},{"$f":"(changes_in_energy!AR80)*(addt_assm!AR49/100)","v":0},{"$f":"(changes_in_energy!AS80)*(addt_assm!AS49/100)","v":0},{"$f":"(changes_in_energy!AT80)*(addt_assm!AT49/100)","v":0},{"$f":"(changes_in_energy!AU80)*(addt_assm!AU49/100)","v":0},{"$f":"(changes_in_energy!AV80)*(addt_assm!AV49/100)","v":0},{"$f":"(changes_in_energy!AW80)*(addt_assm!AW49/100)","v":0},{"$f":"(changes_in_energy!AX80)*(addt_assm!AX49/100)","v":0},{"$f":"(changes_in_energy!AY80)*(addt_assm!AY49/100)","v":0},{"$f":"(changes_in_energy!AZ80)*(addt_assm!AZ49/100)","v":0},{"$f":"(changes_in_energy!BA80)*(addt_assm!BA49/100)","v":0},{"$f":"(changes_in_energy!BB80)*(addt_assm!BB49/100)","v":0},{"$f":"(changes_in_energy!BC80)*(addt_assm!BC49/100)","v":0},{"$f":"(changes_in_energy!BD80)*(addt_assm!BD49/100)","v":0},{"$f":"(changes_in_energy!BE80)*(addt_assm!BE49/100)","v":0},{"$f":"(changes_in_energy!BF80)*(addt_assm!BF49/100)","v":0},{"$f":"(changes_in_energy!BG80)*(addt_assm!BG49/100)","v":0},{"$f":"(changes_in_energy!BH80)*(addt_assm!BH49/100)","v":0},{"$f":"(changes_in_energy!BI80)*(addt_assm!BI49/100)","v":0},{"$f":"(changes_in_energy!BJ80)*(addt_assm!BJ49/100)","v":0},{"$f":"(changes_in_energy!BK80)*(addt_assm!BK49/100)","v":0},{"$f":"(changes_in_energy!BL80)*(addt_assm!BL49/100)","v":0},{"$f":"(changes_in_energy!BM80)*(addt_assm!BM49/100)","v":0},{"$f":"(changes_in_energy!BN80)*(addt_assm!BN49/100)","v":0},{"$f":"(changes_in_energy!BO80)*(addt_assm!BO49/100)","v":0},{"$f":"(changes_in_energy!BP80)*(addt_assm!BP49/100)","v":0},{"$f":"(changes_in_energy!BQ80)*(addt_assm!BQ49/100)","v":0},{"$f":"(changes_in_energy!BR80)*(addt_assm!BR49/100)","v":0},{"$f":"(changes_in_energy!BS80)*(addt_assm!BS49/100)","v":0},{"$f":"(changes_in_energy!BT80)*(addt_assm!BT49/100)","v":0},{"$f":"(changes_in_energy!BU80)*(addt_assm!BU49/100)","v":0},{"$f":"(changes_in_energy!BV80)*(addt_assm!BV49/100)","v":0},{"$f":"(changes_in_energy!BW80)*(addt_assm!BW49/100)","v":0},{"$f":"(changes_in_energy!BX80)*(addt_assm!BX49/100)","v":0},{"$f":"(changes_in_energy!BY80)*(addt_assm!BY49/100)","v":0},{"$f":"(changes_in_energy!BZ80)*(addt_assm!BZ49/100)","v":0},{"$f":"(changes_in_energy!CA80)*(addt_assm!CA49/100)","v":0},{"$f":"(changes_in_energy!CB80)*(addt_assm!CB49/100)","v":0},{"$f":"(changes_in_energy!CC80)*(addt_assm!CC49/100)","v":0},{"$f":"(changes_in_energy!CD80)*(addt_assm!CD49/100)","v":0},{"$f":"(changes_in_energy!CE80)*(addt_assm!CE49/100)","v":0},{"$f":"(changes_in_energy!CF80)*(addt_assm!CF49/100)","v":0},{"$f":"(changes_in_energy!CG80)*(addt_assm!CG49/100)","v":0},{"$f":"(changes_in_energy!CH80)*(addt_assm!CH49/100)","v":0},{"$f":"(changes_in_energy!CI80)*(addt_assm!CI49/100)","v":0},{"$f":"(changes_in_energy!CJ80)*(addt_assm!CJ49/100)","v":0},{"$f":"(changes_in_energy!CK80)*(addt_assm!CK49/100)","v":0},{"$f":"(changes_in_energy!CL80)*(addt_assm!CL49/100)","v":0},{"$f":"(changes_in_energy!CM80)*(addt_assm!CM49/100)","v":0},{"$f":"(changes_in_energy!CN80)*(addt_assm!CN49/100)","v":0},{"$f":"(changes_in_energy!CO80)*(addt_assm!CO49/100)","v":0},{"$f":"(changes_in_energy!CP80)*(addt_assm!CP49/100)","v":0},{"$f":"(changes_in_energy!CQ80)*(addt_assm!CQ49/100)","v":0},{"$f":"(changes_in_energy!CR80)*(addt_assm!CR49/100)","v":0}]
["Road - car petrol air quality damage values","(p/litre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I12","v":1.4605596890000001},{"$f":"air_quality!J12","v":1.4605596890000001},{"$f":"air_quality!K12","v":1.4605596890000001},{"$f":"air_quality!L12","v":1.4605596890000001},{"$f":"air_quality!M12","v":1.4605596890000001},{"$f":"air_quality!N12","v":1.4605596890000001},{"$f":"air_quality!O12","v":1.4605596890000001},{"$f":"air_quality!P12","v":1.4605596890000001},{"$f":"air_quality!Q12","v":1.4605596890000001},{"$f":"air_quality!R12","v":1.4605596890000001},{"$f":"air_quality!S12","v":1.4605596890000001},{"$f":"air_quality!T12","v":1.4605596890000001},{"$f":"air_quality!U12","v":1.4605596890000001},{"$f":"air_quality!V12","v":1.4605596890000001},{"$f":"air_quality!W12","v":1.4605596890000001},{"$f":"air_quality!X12","v":1.4605596890000001},{"$f":"air_quality!Y12","v":1.4605596890000001},{"$f":"air_quality!Z12","v":1.4605596890000001},{"$f":"air_quality!AA12","v":1.4605596890000001},{"$f":"air_quality!AB12","v":1.4605596890000001},{"$f":"air_quality!AC12","v":1.4605596890000001},{"$f":"air_quality!AD12","v":1.4605596890000001},{"$f":"air_quality!AE12","v":1.4605596890000001},{"$f":"air_quality!AF12","v":1.4605596890000001},{"$f":"air_quality!AG12","v":1.4605596890000001},{"$f":"air_quality!AH12","v":1.4605596890000001},{"$f":"air_quality!AI12","v":1.4605596890000001},{"$f":"air_quality!AJ12","v":1.4605596890000001},{"$f":"air_quality!AK12","v":1.4605596890000001},{"$f":"air_quality!AL12","v":1.4605596890000001},{"$f":"air_quality!AM12","v":1.4605596890000001},{"$f":"air_quality!AN12","v":1.4605596890000001},{"$f":"air_quality!AO12","v":1.4605596890000001},{"$f":"air_quality!AP12","v":1.4605596890000001},{"$f":"air_quality!AQ12","v":1.4605596890000001},{"$f":"air_quality!AR12","v":1.4605596890000001},{"$f":"air_quality!AS12","v":1.4605596890000001},{"$f":"air_quality!AT12","v":1.4605596890000001},{"$f":"air_quality!AU12","v":1.4605596890000001},{"$f":"air_quality!AV12","v":1.4605596890000001},{"$f":"air_quality!AW12","v":1.4605596890000001},{"$f":"air_quality!AX12","v":1.4605596890000001},{"$f":"air_quality!AY12","v":1.4605596890000001},{"$f":"air_quality!AZ12","v":1.4605596890000001},{"$f":"air_quality!BA12","v":1.4605596890000001},{"$f":"air_quality!BB12","v":1.4605596890000001},{"$f":"air_quality!BC12","v":1.4605596890000001},{"$f":"air_quality!BD12","v":1.4605596890000001},{"$f":"air_quality!BE12","v":1.4605596890000001},{"$f":"air_quality!BF12","v":1.4605596890000001},{"$f":"air_quality!BG12","v":1.4605596890000001},{"$f":"air_quality!BH12","v":1.4605596890000001},{"$f":"air_quality!BI12","v":1.4605596890000001},{"$f":"air_quality!BJ12","v":1.4605596890000001},{"$f":"air_quality!BK12","v":1.4605596890000001},{"$f":"air_quality!BL12","v":1.4605596890000001},{"$f":"air_quality!BM12","v":1.4605596890000001},{"$f":"air_quality!BN12","v":1.4605596890000001},{"$f":"air_quality!BO12","v":1.4605596890000001},{"$f":"air_quality!BP12","v":1.4605596890000001},{"$f":"air_quality!BQ12","v":1.4605596890000001},{"$f":"air_quality!BR12","v":1.4605596890000001},{"$f":"air_quality!BS12","v":1.4605596890000001},{"$f":"air_quality!BT12","v":1.4605596890000001},{"$f":"air_quality!BU12","v":1.4605596890000001},{"$f":"air_quality!BV12","v":1.4605596890000001},{"$f":"air_quality!BW12","v":1.4605596890000001},{"$f":"air_quality!BX12","v":1.4605596890000001},{"$f":"air_quality!BY12","v":1.4605596890000001},{"$f":"air_quality!BZ12","v":1.4605596890000001},{"$f":"air_quality!CA12","v":1.4605596890000001},{"$f":"air_quality!CB12","v":1.4605596890000001},{"$f":"air_quality!CC12","v":1.4605596890000001},{"$f":"air_quality!CD12","v":1.4605596890000001},{"$f":"air_quality!CE12","v":1.4605596890000001},{"$f":"air_quality!CF12","v":1.4605596890000001},{"$f":"air_quality!CG12","v":1.4605596890000001},{"$f":"air_quality!CH12","v":1.4605596890000001}]
[]
["Road - changes in LGV petrol use","(litres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M80)*(addt_assm!M48/100)","v":0},{"$f":"(changes_in_energy!N80)*(addt_assm!N48/100)","v":0},{"$f":"(changes_in_energy!O80)*(addt_assm!O48/100)","v":0},{"$f":"(changes_in_energy!P80)*(addt_assm!P48/100)","v":0},{"$f":"(changes_in_energy!Q80)*(addt_assm!Q48/100)","v":0},{"$f":"(changes_in_energy!R80)*(addt_assm!R48/100)","v":0},{"$f":"(changes_in_energy!S80)*(addt_assm!S48/100)","v":0},{"$f":"(changes_in_energy!T80)*(addt_assm!T48/100)","v":0},{"$f":"(changes_in_energy!U80)*(addt_assm!U48/100)","v":0},{"$f":"(changes_in_energy!V80)*(addt_assm!V48/100)","v":0},{"$f":"(changes_in_energy!W80)*(addt_assm!W48/100)","v":0},{"$f":"(changes_in_energy!X80)*(addt_assm!X48/100)","v":0},{"$f":"(changes_in_energy!Y80)*(addt_assm!Y48/100)","v":0},{"$f":"(changes_in_energy!Z80)*(addt_assm!Z48/100)","v":0},{"$f":"(changes_in_energy!AA80)*(addt_assm!AA48/100)","v":0},{"$f":"(changes_in_energy!AB80)*(addt_assm!AB48/100)","v":0},{"$f":"(changes_in_energy!AC80)*(addt_assm!AC48/100)","v":0},{"$f":"(changes_in_energy!AD80)*(addt_assm!AD48/100)","v":0},{"$f":"(changes_in_energy!AE80)*(addt_assm!AE48/100)","v":0},{"$f":"(changes_in_energy!AF80)*(addt_assm!AF48/100)","v":0},{"$f":"(changes_in_energy!AG80)*(addt_assm!AG48/100)","v":0},{"$f":"(changes_in_energy!AH80)*(addt_assm!AH48/100)","v":0},{"$f":"(changes_in_energy!AI80)*(addt_assm!AI48/100)","v":0},{"$f":"(changes_in_energy!AJ80)*(addt_assm!AJ48/100)","v":0},{"$f":"(changes_in_energy!AK80)*(addt_assm!AK48/100)","v":0},{"$f":"(changes_in_energy!AL80)*(addt_assm!AL48/100)","v":0},{"$f":"(changes_in_energy!AM80)*(addt_assm!AM48/100)","v":0},{"$f":"(changes_in_energy!AN80)*(addt_assm!AN48/100)","v":0},{"$f":"(changes_in_energy!AO80)*(addt_assm!AO48/100)","v":0},{"$f":"(changes_in_energy!AP80)*(addt_assm!AP48/100)","v":0},{"$f":"(changes_in_energy!AQ80)*(addt_assm!AQ48/100)","v":0},{"$f":"(changes_in_energy!AR80)*(addt_assm!AR48/100)","v":0},{"$f":"(changes_in_energy!AS80)*(addt_assm!AS48/100)","v":0},{"$f":"(changes_in_energy!AT80)*(addt_assm!AT48/100)","v":0},{"$f":"(changes_in_energy!AU80)*(addt_assm!AU48/100)","v":0},{"$f":"(changes_in_energy!AV80)*(addt_assm!AV48/100)","v":0},{"$f":"(changes_in_energy!AW80)*(addt_assm!AW48/100)","v":0},{"$f":"(changes_in_energy!AX80)*(addt_assm!AX48/100)","v":0},{"$f":"(changes_in_energy!AY80)*(addt_assm!AY48/100)","v":0},{"$f":"(changes_in_energy!AZ80)*(addt_assm!AZ48/100)","v":0},{"$f":"(changes_in_energy!BA80)*(addt_assm!BA48/100)","v":0},{"$f":"(changes_in_energy!BB80)*(addt_assm!BB48/100)","v":0},{"$f":"(changes_in_energy!BC80)*(addt_assm!BC48/100)","v":0},{"$f":"(changes_in_energy!BD80)*(addt_assm!BD48/100)","v":0},{"$f":"(changes_in_energy!BE80)*(addt_assm!BE48/100)","v":0},{"$f":"(changes_in_energy!BF80)*(addt_assm!BF48/100)","v":0},{"$f":"(changes_in_energy!BG80)*(addt_assm!BG48/100)","v":0},{"$f":"(changes_in_energy!BH80)*(addt_assm!BH48/100)","v":0},{"$f":"(changes_in_energy!BI80)*(addt_assm!BI48/100)","v":0},{"$f":"(changes_in_energy!BJ80)*(addt_assm!BJ48/100)","v":0},{"$f":"(changes_in_energy!BK80)*(addt_assm!BK48/100)","v":0},{"$f":"(changes_in_energy!BL80)*(addt_assm!BL48/100)","v":0},{"$f":"(changes_in_energy!BM80)*(addt_assm!BM48/100)","v":0},{"$f":"(changes_in_energy!BN80)*(addt_assm!BN48/100)","v":0},{"$f":"(changes_in_energy!BO80)*(addt_assm!BO48/100)","v":0},{"$f":"(changes_in_energy!BP80)*(addt_assm!BP48/100)","v":0},{"$f":"(changes_in_energy!BQ80)*(addt_assm!BQ48/100)","v":0},{"$f":"(changes_in_energy!BR80)*(addt_assm!BR48/100)","v":0},{"$f":"(changes_in_energy!BS80)*(addt_assm!BS48/100)","v":0},{"$f":"(changes_in_energy!BT80)*(addt_assm!BT48/100)","v":0},{"$f":"(changes_in_energy!BU80)*(addt_assm!BU48/100)","v":0},{"$f":"(changes_in_energy!BV80)*(addt_assm!BV48/100)","v":0},{"$f":"(changes_in_energy!BW80)*(addt_assm!BW48/100)","v":0},{"$f":"(changes_in_energy!BX80)*(addt_assm!BX48/100)","v":0},{"$f":"(changes_in_energy!BY80)*(addt_assm!BY48/100)","v":0},{"$f":"(changes_in_energy!BZ80)*(addt_assm!BZ48/100)","v":0},{"$f":"(changes_in_energy!CA80)*(addt_assm!CA48/100)","v":0},{"$f":"(changes_in_energy!CB80)*(addt_assm!CB48/100)","v":0},{"$f":"(changes_in_energy!CC80)*(addt_assm!CC48/100)","v":0},{"$f":"(changes_in_energy!CD80)*(addt_assm!CD48/100)","v":0},{"$f":"(changes_in_energy!CE80)*(addt_assm!CE48/100)","v":0},{"$f":"(changes_in_energy!CF80)*(addt_assm!CF48/100)","v":0},{"$f":"(changes_in_energy!CG80)*(addt_assm!CG48/100)","v":0},{"$f":"(changes_in_energy!CH80)*(addt_assm!CH48/100)","v":0},{"$f":"(changes_in_energy!CI80)*(addt_assm!CI48/100)","v":0},{"$f":"(changes_in_energy!CJ80)*(addt_assm!CJ48/100)","v":0},{"$f":"(changes_in_energy!CK80)*(addt_assm!CK48/100)","v":0},{"$f":"(changes_in_energy!CL80)*(addt_assm!CL48/100)","v":0},{"$f":"(changes_in_energy!CM80)*(addt_assm!CM48/100)","v":0},{"$f":"(changes_in_energy!CN80)*(addt_assm!CN48/100)","v":0},{"$f":"(changes_in_energy!CO80)*(addt_assm!CO48/100)","v":0},{"$f":"(changes_in_energy!CP80)*(addt_assm!CP48/100)","v":0},{"$f":"(changes_in_energy!CQ80)*(addt_assm!CQ48/100)","v":0},{"$f":"(changes_in_energy!CR80)*(addt_assm!CR48/100)","v":0}]
["Road - LGV petrol air quality damage values","(p/litre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I14","v":1.4081680050000001},{"$f":"air_quality!J14","v":1.4081680050000001},{"$f":"air_quality!K14","v":1.4081680050000001},{"$f":"air_quality!L14","v":1.4081680050000001},{"$f":"air_quality!M14","v":1.4081680050000001},{"$f":"air_quality!N14","v":1.4081680050000001},{"$f":"air_quality!O14","v":1.4081680050000001},{"$f":"air_quality!P14","v":1.4081680050000001},{"$f":"air_quality!Q14","v":1.4081680050000001},{"$f":"air_quality!R14","v":1.4081680050000001},{"$f":"air_quality!S14","v":1.4081680050000001},{"$f":"air_quality!T14","v":1.4081680050000001},{"$f":"air_quality!U14","v":1.4081680050000001},{"$f":"air_quality!V14","v":1.4081680050000001},{"$f":"air_quality!W14","v":1.4081680050000001},{"$f":"air_quality!X14","v":1.4081680050000001},{"$f":"air_quality!Y14","v":1.4081680050000001},{"$f":"air_quality!Z14","v":1.4081680050000001},{"$f":"air_quality!AA14","v":1.4081680050000001},{"$f":"air_quality!AB14","v":1.4081680050000001},{"$f":"air_quality!AC14","v":1.4081680050000001},{"$f":"air_quality!AD14","v":1.4081680050000001},{"$f":"air_quality!AE14","v":1.4081680050000001},{"$f":"air_quality!AF14","v":1.4081680050000001},{"$f":"air_quality!AG14","v":1.4081680050000001},{"$f":"air_quality!AH14","v":1.4081680050000001},{"$f":"air_quality!AI14","v":1.4081680050000001},{"$f":"air_quality!AJ14","v":1.4081680050000001},{"$f":"air_quality!AK14","v":1.4081680050000001},{"$f":"air_quality!AL14","v":1.4081680050000001},{"$f":"air_quality!AM14","v":1.4081680050000001},{"$f":"air_quality!AN14","v":1.4081680050000001},{"$f":"air_quality!AO14","v":1.4081680050000001},{"$f":"air_quality!AP14","v":1.4081680050000001},{"$f":"air_quality!AQ14","v":1.4081680050000001},{"$f":"air_quality!AR14","v":1.4081680050000001},{"$f":"air_quality!AS14","v":1.4081680050000001},{"$f":"air_quality!AT14","v":1.4081680050000001},{"$f":"air_quality!AU14","v":1.4081680050000001},{"$f":"air_quality!AV14","v":1.4081680050000001},{"$f":"air_quality!AW14","v":1.4081680050000001},{"$f":"air_quality!AX14","v":1.4081680050000001},{"$f":"air_quality!AY14","v":1.4081680050000001},{"$f":"air_quality!AZ14","v":1.4081680050000001},{"$f":"air_quality!BA14","v":1.4081680050000001},{"$f":"air_quality!BB14","v":1.4081680050000001},{"$f":"air_quality!BC14","v":1.4081680050000001},{"$f":"air_quality!BD14","v":1.4081680050000001},{"$f":"air_quality!BE14","v":1.4081680050000001},{"$f":"air_quality!BF14","v":1.4081680050000001},{"$f":"air_quality!BG14","v":1.4081680050000001},{"$f":"air_quality!BH14","v":1.4081680050000001},{"$f":"air_quality!BI14","v":1.4081680050000001},{"$f":"air_quality!BJ14","v":1.4081680050000001},{"$f":"air_quality!BK14","v":1.4081680050000001},{"$f":"air_quality!BL14","v":1.4081680050000001},{"$f":"air_quality!BM14","v":1.4081680050000001},{"$f":"air_quality!BN14","v":1.4081680050000001},{"$f":"air_quality!BO14","v":1.4081680050000001},{"$f":"air_quality!BP14","v":1.4081680050000001},{"$f":"air_quality!BQ14","v":1.4081680050000001},{"$f":"air_quality!BR14","v":1.4081680050000001},{"$f":"air_quality!BS14","v":1.4081680050000001},{"$f":"air_quality!BT14","v":1.4081680050000001},{"$f":"air_quality!BU14","v":1.4081680050000001},{"$f":"air_quality!BV14","v":1.4081680050000001},{"$f":"air_quality!BW14","v":1.4081680050000001},{"$f":"air_quality!BX14","v":1.4081680050000001},{"$f":"air_quality!BY14","v":1.4081680050000001},{"$f":"air_quality!BZ14","v":1.4081680050000001},{"$f":"air_quality!CA14","v":1.4081680050000001},{"$f":"air_quality!CB14","v":1.4081680050000001},{"$f":"air_quality!CC14","v":1.4081680050000001},{"$f":"air_quality!CD14","v":1.4081680050000001},{"$f":"air_quality!CE14","v":1.4081680050000001},{"$f":"air_quality!CF14","v":1.4081680050000001},{"$f":"air_quality!CG14","v":1.4081680050000001},{"$f":"air_quality!CH14","v":1.4081680050000001}]
[]
["Road - changes in car diesel use","(litres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M81)*(addt_assm!M55/100)","v":0},{"$f":"(changes_in_energy!N81)*(addt_assm!N55/100)","v":0},{"$f":"(changes_in_energy!O81)*(addt_assm!O55/100)","v":0},{"$f":"(changes_in_energy!P81)*(addt_assm!P55/100)","v":0},{"$f":"(changes_in_energy!Q81)*(addt_assm!Q55/100)","v":0},{"$f":"(changes_in_energy!R81)*(addt_assm!R55/100)","v":0},{"$f":"(changes_in_energy!S81)*(addt_assm!S55/100)","v":0},{"$f":"(changes_in_energy!T81)*(addt_assm!T55/100)","v":0},{"$f":"(changes_in_energy!U81)*(addt_assm!U55/100)","v":0},{"$f":"(changes_in_energy!V81)*(addt_assm!V55/100)","v":0},{"$f":"(changes_in_energy!W81)*(addt_assm!W55/100)","v":0},{"$f":"(changes_in_energy!X81)*(addt_assm!X55/100)","v":0},{"$f":"(changes_in_energy!Y81)*(addt_assm!Y55/100)","v":0},{"$f":"(changes_in_energy!Z81)*(addt_assm!Z55/100)","v":0},{"$f":"(changes_in_energy!AA81)*(addt_assm!AA55/100)","v":0},{"$f":"(changes_in_energy!AB81)*(addt_assm!AB55/100)","v":0},{"$f":"(changes_in_energy!AC81)*(addt_assm!AC55/100)","v":0},{"$f":"(changes_in_energy!AD81)*(addt_assm!AD55/100)","v":0},{"$f":"(changes_in_energy!AE81)*(addt_assm!AE55/100)","v":0},{"$f":"(changes_in_energy!AF81)*(addt_assm!AF55/100)","v":0},{"$f":"(changes_in_energy!AG81)*(addt_assm!AG55/100)","v":0},{"$f":"(changes_in_energy!AH81)*(addt_assm!AH55/100)","v":0},{"$f":"(changes_in_energy!AI81)*(addt_assm!AI55/100)","v":0},{"$f":"(changes_in_energy!AJ81)*(addt_assm!AJ55/100)","v":0},{"$f":"(changes_in_energy!AK81)*(addt_assm!AK55/100)","v":0},{"$f":"(changes_in_energy!AL81)*(addt_assm!AL55/100)","v":0},{"$f":"(changes_in_energy!AM81)*(addt_assm!AM55/100)","v":0},{"$f":"(changes_in_energy!AN81)*(addt_assm!AN55/100)","v":0},{"$f":"(changes_in_energy!AO81)*(addt_assm!AO55/100)","v":0},{"$f":"(changes_in_energy!AP81)*(addt_assm!AP55/100)","v":0},{"$f":"(changes_in_energy!AQ81)*(addt_assm!AQ55/100)","v":0},{"$f":"(changes_in_energy!AR81)*(addt_assm!AR55/100)","v":0},{"$f":"(changes_in_energy!AS81)*(addt_assm!AS55/100)","v":0},{"$f":"(changes_in_energy!AT81)*(addt_assm!AT55/100)","v":0},{"$f":"(changes_in_energy!AU81)*(addt_assm!AU55/100)","v":0},{"$f":"(changes_in_energy!AV81)*(addt_assm!AV55/100)","v":0},{"$f":"(changes_in_energy!AW81)*(addt_assm!AW55/100)","v":0},{"$f":"(changes_in_energy!AX81)*(addt_assm!AX55/100)","v":0},{"$f":"(changes_in_energy!AY81)*(addt_assm!AY55/100)","v":0},{"$f":"(changes_in_energy!AZ81)*(addt_assm!AZ55/100)","v":0},{"$f":"(changes_in_energy!BA81)*(addt_assm!BA55/100)","v":0},{"$f":"(changes_in_energy!BB81)*(addt_assm!BB55/100)","v":0},{"$f":"(changes_in_energy!BC81)*(addt_assm!BC55/100)","v":0},{"$f":"(changes_in_energy!BD81)*(addt_assm!BD55/100)","v":0},{"$f":"(changes_in_energy!BE81)*(addt_assm!BE55/100)","v":0},{"$f":"(changes_in_energy!BF81)*(addt_assm!BF55/100)","v":0},{"$f":"(changes_in_energy!BG81)*(addt_assm!BG55/100)","v":0},{"$f":"(changes_in_energy!BH81)*(addt_assm!BH55/100)","v":0},{"$f":"(changes_in_energy!BI81)*(addt_assm!BI55/100)","v":0},{"$f":"(changes_in_energy!BJ81)*(addt_assm!BJ55/100)","v":0},{"$f":"(changes_in_energy!BK81)*(addt_assm!BK55/100)","v":0},{"$f":"(changes_in_energy!BL81)*(addt_assm!BL55/100)","v":0},{"$f":"(changes_in_energy!BM81)*(addt_assm!BM55/100)","v":0},{"$f":"(changes_in_energy!BN81)*(addt_assm!BN55/100)","v":0},{"$f":"(changes_in_energy!BO81)*(addt_assm!BO55/100)","v":0},{"$f":"(changes_in_energy!BP81)*(addt_assm!BP55/100)","v":0},{"$f":"(changes_in_energy!BQ81)*(addt_assm!BQ55/100)","v":0},{"$f":"(changes_in_energy!BR81)*(addt_assm!BR55/100)","v":0},{"$f":"(changes_in_energy!BS81)*(addt_assm!BS55/100)","v":0},{"$f":"(changes_in_energy!BT81)*(addt_assm!BT55/100)","v":0},{"$f":"(changes_in_energy!BU81)*(addt_assm!BU55/100)","v":0},{"$f":"(changes_in_energy!BV81)*(addt_assm!BV55/100)","v":0},{"$f":"(changes_in_energy!BW81)*(addt_assm!BW55/100)","v":0},{"$f":"(changes_in_energy!BX81)*(addt_assm!BX55/100)","v":0},{"$f":"(changes_in_energy!BY81)*(addt_assm!BY55/100)","v":0},{"$f":"(changes_in_energy!BZ81)*(addt_assm!BZ55/100)","v":0},{"$f":"(changes_in_energy!CA81)*(addt_assm!CA55/100)","v":0},{"$f":"(changes_in_energy!CB81)*(addt_assm!CB55/100)","v":0},{"$f":"(changes_in_energy!CC81)*(addt_assm!CC55/100)","v":0},{"$f":"(changes_in_energy!CD81)*(addt_assm!CD55/100)","v":0},{"$f":"(changes_in_energy!CE81)*(addt_assm!CE55/100)","v":0},{"$f":"(changes_in_energy!CF81)*(addt_assm!CF55/100)","v":0},{"$f":"(changes_in_energy!CG81)*(addt_assm!CG55/100)","v":0},{"$f":"(changes_in_energy!CH81)*(addt_assm!CH55/100)","v":0},{"$f":"(changes_in_energy!CI81)*(addt_assm!CI55/100)","v":0},{"$f":"(changes_in_energy!CJ81)*(addt_assm!CJ55/100)","v":0},{"$f":"(changes_in_energy!CK81)*(addt_assm!CK55/100)","v":0},{"$f":"(changes_in_energy!CL81)*(addt_assm!CL55/100)","v":0},{"$f":"(changes_in_energy!CM81)*(addt_assm!CM55/100)","v":0},{"$f":"(changes_in_energy!CN81)*(addt_assm!CN55/100)","v":0},{"$f":"(changes_in_energy!CO81)*(addt_assm!CO55/100)","v":0},{"$f":"(changes_in_energy!CP81)*(addt_assm!CP55/100)","v":0},{"$f":"(changes_in_energy!CQ81)*(addt_assm!CQ55/100)","v":0},{"$f":"(changes_in_energy!CR81)*(addt_assm!CR55/100)","v":0}]
["Road - car diesel air quality damage values","(p/litre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I13","v":11.748745},{"$f":"air_quality!J13","v":11.748745},{"$f":"air_quality!K13","v":11.748745},{"$f":"air_quality!L13","v":11.748745},{"$f":"air_quality!M13","v":11.748745},{"$f":"air_quality!N13","v":11.748745},{"$f":"air_quality!O13","v":11.748745},{"$f":"air_quality!P13","v":11.748745},{"$f":"air_quality!Q13","v":11.748745},{"$f":"air_quality!R13","v":11.748745},{"$f":"air_quality!S13","v":11.748745},{"$f":"air_quality!T13","v":11.748745},{"$f":"air_quality!U13","v":11.748745},{"$f":"air_quality!V13","v":11.748745},{"$f":"air_quality!W13","v":11.748745},{"$f":"air_quality!X13","v":11.748745},{"$f":"air_quality!Y13","v":11.748745},{"$f":"air_quality!Z13","v":11.748745},{"$f":"air_quality!AA13","v":11.748745},{"$f":"air_quality!AB13","v":11.748745},{"$f":"air_quality!AC13","v":11.748745},{"$f":"air_quality!AD13","v":11.748745},{"$f":"air_quality!AE13","v":11.748745},{"$f":"air_quality!AF13","v":11.748745},{"$f":"air_quality!AG13","v":11.748745},{"$f":"air_quality!AH13","v":11.748745},{"$f":"air_quality!AI13","v":11.748745},{"$f":"air_quality!AJ13","v":11.748745},{"$f":"air_quality!AK13","v":11.748745},{"$f":"air_quality!AL13","v":11.748745},{"$f":"air_quality!AM13","v":11.748745},{"$f":"air_quality!AN13","v":11.748745},{"$f":"air_quality!AO13","v":11.748745},{"$f":"air_quality!AP13","v":11.748745},{"$f":"air_quality!AQ13","v":11.748745},{"$f":"air_quality!AR13","v":11.748745},{"$f":"air_quality!AS13","v":11.748745},{"$f":"air_quality!AT13","v":11.748745},{"$f":"air_quality!AU13","v":11.748745},{"$f":"air_quality!AV13","v":11.748745},{"$f":"air_quality!AW13","v":11.748745},{"$f":"air_quality!AX13","v":11.748745},{"$f":"air_quality!AY13","v":11.748745},{"$f":"air_quality!AZ13","v":11.748745},{"$f":"air_quality!BA13","v":11.748745},{"$f":"air_quality!BB13","v":11.748745},{"$f":"air_quality!BC13","v":11.748745},{"$f":"air_quality!BD13","v":11.748745},{"$f":"air_quality!BE13","v":11.748745},{"$f":"air_quality!BF13","v":11.748745},{"$f":"air_quality!BG13","v":11.748745},{"$f":"air_quality!BH13","v":11.748745},{"$f":"air_quality!BI13","v":11.748745},{"$f":"air_quality!BJ13","v":11.748745},{"$f":"air_quality!BK13","v":11.748745},{"$f":"air_quality!BL13","v":11.748745},{"$f":"air_quality!BM13","v":11.748745},{"$f":"air_quality!BN13","v":11.748745},{"$f":"air_quality!BO13","v":11.748745},{"$f":"air_quality!BP13","v":11.748745},{"$f":"air_quality!BQ13","v":11.748745},{"$f":"air_quality!BR13","v":11.748745},{"$f":"air_quality!BS13","v":11.748745},{"$f":"air_quality!BT13","v":11.748745},{"$f":"air_quality!BU13","v":11.748745},{"$f":"air_quality!BV13","v":11.748745},{"$f":"air_quality!BW13","v":11.748745},{"$f":"air_quality!BX13","v":11.748745},{"$f":"air_quality!BY13","v":11.748745},{"$f":"air_quality!BZ13","v":11.748745},{"$f":"air_quality!CA13","v":11.748745},{"$f":"air_quality!CB13","v":11.748745},{"$f":"air_quality!CC13","v":11.748745},{"$f":"air_quality!CD13","v":11.748745},{"$f":"air_quality!CE13","v":11.748745},{"$f":"air_quality!CF13","v":11.748745},{"$f":"air_quality!CG13","v":11.748745},{"$f":"air_quality!CH13","v":11.748745}]
[]
["Road - changes in LGV diesel use","(litres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M81)*(addt_assm!M54/100)","v":0},{"$f":"(changes_in_energy!N81)*(addt_assm!N54/100)","v":0},{"$f":"(changes_in_energy!O81)*(addt_assm!O54/100)","v":0},{"$f":"(changes_in_energy!P81)*(addt_assm!P54/100)","v":0},{"$f":"(changes_in_energy!Q81)*(addt_assm!Q54/100)","v":0},{"$f":"(changes_in_energy!R81)*(addt_assm!R54/100)","v":0},{"$f":"(changes_in_energy!S81)*(addt_assm!S54/100)","v":0},{"$f":"(changes_in_energy!T81)*(addt_assm!T54/100)","v":0},{"$f":"(changes_in_energy!U81)*(addt_assm!U54/100)","v":0},{"$f":"(changes_in_energy!V81)*(addt_assm!V54/100)","v":0},{"$f":"(changes_in_energy!W81)*(addt_assm!W54/100)","v":0},{"$f":"(changes_in_energy!X81)*(addt_assm!X54/100)","v":0},{"$f":"(changes_in_energy!Y81)*(addt_assm!Y54/100)","v":0},{"$f":"(changes_in_energy!Z81)*(addt_assm!Z54/100)","v":0},{"$f":"(changes_in_energy!AA81)*(addt_assm!AA54/100)","v":0},{"$f":"(changes_in_energy!AB81)*(addt_assm!AB54/100)","v":0},{"$f":"(changes_in_energy!AC81)*(addt_assm!AC54/100)","v":0},{"$f":"(changes_in_energy!AD81)*(addt_assm!AD54/100)","v":0},{"$f":"(changes_in_energy!AE81)*(addt_assm!AE54/100)","v":0},{"$f":"(changes_in_energy!AF81)*(addt_assm!AF54/100)","v":0},{"$f":"(changes_in_energy!AG81)*(addt_assm!AG54/100)","v":0},{"$f":"(changes_in_energy!AH81)*(addt_assm!AH54/100)","v":0},{"$f":"(changes_in_energy!AI81)*(addt_assm!AI54/100)","v":0},{"$f":"(changes_in_energy!AJ81)*(addt_assm!AJ54/100)","v":0},{"$f":"(changes_in_energy!AK81)*(addt_assm!AK54/100)","v":0},{"$f":"(changes_in_energy!AL81)*(addt_assm!AL54/100)","v":0},{"$f":"(changes_in_energy!AM81)*(addt_assm!AM54/100)","v":0},{"$f":"(changes_in_energy!AN81)*(addt_assm!AN54/100)","v":0},{"$f":"(changes_in_energy!AO81)*(addt_assm!AO54/100)","v":0},{"$f":"(changes_in_energy!AP81)*(addt_assm!AP54/100)","v":0},{"$f":"(changes_in_energy!AQ81)*(addt_assm!AQ54/100)","v":0},{"$f":"(changes_in_energy!AR81)*(addt_assm!AR54/100)","v":0},{"$f":"(changes_in_energy!AS81)*(addt_assm!AS54/100)","v":0},{"$f":"(changes_in_energy!AT81)*(addt_assm!AT54/100)","v":0},{"$f":"(changes_in_energy!AU81)*(addt_assm!AU54/100)","v":0},{"$f":"(changes_in_energy!AV81)*(addt_assm!AV54/100)","v":0},{"$f":"(changes_in_energy!AW81)*(addt_assm!AW54/100)","v":0},{"$f":"(changes_in_energy!AX81)*(addt_assm!AX54/100)","v":0},{"$f":"(changes_in_energy!AY81)*(addt_assm!AY54/100)","v":0},{"$f":"(changes_in_energy!AZ81)*(addt_assm!AZ54/100)","v":0},{"$f":"(changes_in_energy!BA81)*(addt_assm!BA54/100)","v":0},{"$f":"(changes_in_energy!BB81)*(addt_assm!BB54/100)","v":0},{"$f":"(changes_in_energy!BC81)*(addt_assm!BC54/100)","v":0},{"$f":"(changes_in_energy!BD81)*(addt_assm!BD54/100)","v":0},{"$f":"(changes_in_energy!BE81)*(addt_assm!BE54/100)","v":0},{"$f":"(changes_in_energy!BF81)*(addt_assm!BF54/100)","v":0},{"$f":"(changes_in_energy!BG81)*(addt_assm!BG54/100)","v":0},{"$f":"(changes_in_energy!BH81)*(addt_assm!BH54/100)","v":0},{"$f":"(changes_in_energy!BI81)*(addt_assm!BI54/100)","v":0},{"$f":"(changes_in_energy!BJ81)*(addt_assm!BJ54/100)","v":0},{"$f":"(changes_in_energy!BK81)*(addt_assm!BK54/100)","v":0},{"$f":"(changes_in_energy!BL81)*(addt_assm!BL54/100)","v":0},{"$f":"(changes_in_energy!BM81)*(addt_assm!BM54/100)","v":0},{"$f":"(changes_in_energy!BN81)*(addt_assm!BN54/100)","v":0},{"$f":"(changes_in_energy!BO81)*(addt_assm!BO54/100)","v":0},{"$f":"(changes_in_energy!BP81)*(addt_assm!BP54/100)","v":0},{"$f":"(changes_in_energy!BQ81)*(addt_assm!BQ54/100)","v":0},{"$f":"(changes_in_energy!BR81)*(addt_assm!BR54/100)","v":0},{"$f":"(changes_in_energy!BS81)*(addt_assm!BS54/100)","v":0},{"$f":"(changes_in_energy!BT81)*(addt_assm!BT54/100)","v":0},{"$f":"(changes_in_energy!BU81)*(addt_assm!BU54/100)","v":0},{"$f":"(changes_in_energy!BV81)*(addt_assm!BV54/100)","v":0},{"$f":"(changes_in_energy!BW81)*(addt_assm!BW54/100)","v":0},{"$f":"(changes_in_energy!BX81)*(addt_assm!BX54/100)","v":0},{"$f":"(changes_in_energy!BY81)*(addt_assm!BY54/100)","v":0},{"$f":"(changes_in_energy!BZ81)*(addt_assm!BZ54/100)","v":0},{"$f":"(changes_in_energy!CA81)*(addt_assm!CA54/100)","v":0},{"$f":"(changes_in_energy!CB81)*(addt_assm!CB54/100)","v":0},{"$f":"(changes_in_energy!CC81)*(addt_assm!CC54/100)","v":0},{"$f":"(changes_in_energy!CD81)*(addt_assm!CD54/100)","v":0},{"$f":"(changes_in_energy!CE81)*(addt_assm!CE54/100)","v":0},{"$f":"(changes_in_energy!CF81)*(addt_assm!CF54/100)","v":0},{"$f":"(changes_in_energy!CG81)*(addt_assm!CG54/100)","v":0},{"$f":"(changes_in_energy!CH81)*(addt_assm!CH54/100)","v":0},{"$f":"(changes_in_energy!CI81)*(addt_assm!CI54/100)","v":0},{"$f":"(changes_in_energy!CJ81)*(addt_assm!CJ54/100)","v":0},{"$f":"(changes_in_energy!CK81)*(addt_assm!CK54/100)","v":0},{"$f":"(changes_in_energy!CL81)*(addt_assm!CL54/100)","v":0},{"$f":"(changes_in_energy!CM81)*(addt_assm!CM54/100)","v":0},{"$f":"(changes_in_energy!CN81)*(addt_assm!CN54/100)","v":0},{"$f":"(changes_in_energy!CO81)*(addt_assm!CO54/100)","v":0},{"$f":"(changes_in_energy!CP81)*(addt_assm!CP54/100)","v":0},{"$f":"(changes_in_energy!CQ81)*(addt_assm!CQ54/100)","v":0},{"$f":"(changes_in_energy!CR81)*(addt_assm!CR54/100)","v":0}]
["Road - LGV diesel air quality damage values","(p/litre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I15","v":17.013611940000001},{"$f":"air_quality!J15","v":17.013611940000001},{"$f":"air_quality!K15","v":17.013611940000001},{"$f":"air_quality!L15","v":17.013611940000001},{"$f":"air_quality!M15","v":17.013611940000001},{"$f":"air_quality!N15","v":17.013611940000001},{"$f":"air_quality!O15","v":17.013611940000001},{"$f":"air_quality!P15","v":17.013611940000001},{"$f":"air_quality!Q15","v":17.013611940000001},{"$f":"air_quality!R15","v":17.013611940000001},{"$f":"air_quality!S15","v":17.013611940000001},{"$f":"air_quality!T15","v":17.013611940000001},{"$f":"air_quality!U15","v":17.013611940000001},{"$f":"air_quality!V15","v":17.013611940000001},{"$f":"air_quality!W15","v":17.013611940000001},{"$f":"air_quality!X15","v":17.013611940000001},{"$f":"air_quality!Y15","v":17.013611940000001},{"$f":"air_quality!Z15","v":17.013611940000001},{"$f":"air_quality!AA15","v":17.013611940000001},{"$f":"air_quality!AB15","v":17.013611940000001},{"$f":"air_quality!AC15","v":17.013611940000001},{"$f":"air_quality!AD15","v":17.013611940000001},{"$f":"air_quality!AE15","v":17.013611940000001},{"$f":"air_quality!AF15","v":17.013611940000001},{"$f":"air_quality!AG15","v":17.013611940000001},{"$f":"air_quality!AH15","v":17.013611940000001},{"$f":"air_quality!AI15","v":17.013611940000001},{"$f":"air_quality!AJ15","v":17.013611940000001},{"$f":"air_quality!AK15","v":17.013611940000001},{"$f":"air_quality!AL15","v":17.013611940000001},{"$f":"air_quality!AM15","v":17.013611940000001},{"$f":"air_quality!AN15","v":17.013611940000001},{"$f":"air_quality!AO15","v":17.013611940000001},{"$f":"air_quality!AP15","v":17.013611940000001},{"$f":"air_quality!AQ15","v":17.013611940000001},{"$f":"air_quality!AR15","v":17.013611940000001},{"$f":"air_quality!AS15","v":17.013611940000001},{"$f":"air_quality!AT15","v":17.013611940000001},{"$f":"air_quality!AU15","v":17.013611940000001},{"$f":"air_quality!AV15","v":17.013611940000001},{"$f":"air_quality!AW15","v":17.013611940000001},{"$f":"air_quality!AX15","v":17.013611940000001},{"$f":"air_quality!AY15","v":17.013611940000001},{"$f":"air_quality!AZ15","v":17.013611940000001},{"$f":"air_quality!BA15","v":17.013611940000001},{"$f":"air_quality!BB15","v":17.013611940000001},{"$f":"air_quality!BC15","v":17.013611940000001},{"$f":"air_quality!BD15","v":17.013611940000001},{"$f":"air_quality!BE15","v":17.013611940000001},{"$f":"air_quality!BF15","v":17.013611940000001},{"$f":"air_quality!BG15","v":17.013611940000001},{"$f":"air_quality!BH15","v":17.013611940000001},{"$f":"air_quality!BI15","v":17.013611940000001},{"$f":"air_quality!BJ15","v":17.013611940000001},{"$f":"air_quality!BK15","v":17.013611940000001},{"$f":"air_quality!BL15","v":17.013611940000001},{"$f":"air_quality!BM15","v":17.013611940000001},{"$f":"air_quality!BN15","v":17.013611940000001},{"$f":"air_quality!BO15","v":17.013611940000001},{"$f":"air_quality!BP15","v":17.013611940000001},{"$f":"air_quality!BQ15","v":17.013611940000001},{"$f":"air_quality!BR15","v":17.013611940000001},{"$f":"air_quality!BS15","v":17.013611940000001},{"$f":"air_quality!BT15","v":17.013611940000001},{"$f":"air_quality!BU15","v":17.013611940000001},{"$f":"air_quality!BV15","v":17.013611940000001},{"$f":"air_quality!BW15","v":17.013611940000001},{"$f":"air_quality!BX15","v":17.013611940000001},{"$f":"air_quality!BY15","v":17.013611940000001},{"$f":"air_quality!BZ15","v":17.013611940000001},{"$f":"air_quality!CA15","v":17.013611940000001},{"$f":"air_quality!CB15","v":17.013611940000001},{"$f":"air_quality!CC15","v":17.013611940000001},{"$f":"air_quality!CD15","v":17.013611940000001},{"$f":"air_quality!CE15","v":17.013611940000001},{"$f":"air_quality!CF15","v":17.013611940000001},{"$f":"air_quality!CG15","v":17.013611940000001},{"$f":"air_quality!CH15","v":17.013611940000001}]
[]
["Road - changes in rigid HGV diesel use","(litres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M81)*(addt_assm!M56/100)","v":0},{"$f":"(changes_in_energy!N81)*(addt_assm!N56/100)","v":0},{"$f":"(changes_in_energy!O81)*(addt_assm!O56/100)","v":0},{"$f":"(changes_in_energy!P81)*(addt_assm!P56/100)","v":0},{"$f":"(changes_in_energy!Q81)*(addt_assm!Q56/100)","v":0},{"$f":"(changes_in_energy!R81)*(addt_assm!R56/100)","v":0},{"$f":"(changes_in_energy!S81)*(addt_assm!S56/100)","v":0},{"$f":"(changes_in_energy!T81)*(addt_assm!T56/100)","v":0},{"$f":"(changes_in_energy!U81)*(addt_assm!U56/100)","v":0},{"$f":"(changes_in_energy!V81)*(addt_assm!V56/100)","v":0},{"$f":"(changes_in_energy!W81)*(addt_assm!W56/100)","v":0},{"$f":"(changes_in_energy!X81)*(addt_assm!X56/100)","v":0},{"$f":"(changes_in_energy!Y81)*(addt_assm!Y56/100)","v":0},{"$f":"(changes_in_energy!Z81)*(addt_assm!Z56/100)","v":0},{"$f":"(changes_in_energy!AA81)*(addt_assm!AA56/100)","v":0},{"$f":"(changes_in_energy!AB81)*(addt_assm!AB56/100)","v":0},{"$f":"(changes_in_energy!AC81)*(addt_assm!AC56/100)","v":0},{"$f":"(changes_in_energy!AD81)*(addt_assm!AD56/100)","v":0},{"$f":"(changes_in_energy!AE81)*(addt_assm!AE56/100)","v":0},{"$f":"(changes_in_energy!AF81)*(addt_assm!AF56/100)","v":0},{"$f":"(changes_in_energy!AG81)*(addt_assm!AG56/100)","v":0},{"$f":"(changes_in_energy!AH81)*(addt_assm!AH56/100)","v":0},{"$f":"(changes_in_energy!AI81)*(addt_assm!AI56/100)","v":0},{"$f":"(changes_in_energy!AJ81)*(addt_assm!AJ56/100)","v":0},{"$f":"(changes_in_energy!AK81)*(addt_assm!AK56/100)","v":0},{"$f":"(changes_in_energy!AL81)*(addt_assm!AL56/100)","v":0},{"$f":"(changes_in_energy!AM81)*(addt_assm!AM56/100)","v":0},{"$f":"(changes_in_energy!AN81)*(addt_assm!AN56/100)","v":0},{"$f":"(changes_in_energy!AO81)*(addt_assm!AO56/100)","v":0},{"$f":"(changes_in_energy!AP81)*(addt_assm!AP56/100)","v":0},{"$f":"(changes_in_energy!AQ81)*(addt_assm!AQ56/100)","v":0},{"$f":"(changes_in_energy!AR81)*(addt_assm!AR56/100)","v":0},{"$f":"(changes_in_energy!AS81)*(addt_assm!AS56/100)","v":0},{"$f":"(changes_in_energy!AT81)*(addt_assm!AT56/100)","v":0},{"$f":"(changes_in_energy!AU81)*(addt_assm!AU56/100)","v":0},{"$f":"(changes_in_energy!AV81)*(addt_assm!AV56/100)","v":0},{"$f":"(changes_in_energy!AW81)*(addt_assm!AW56/100)","v":0},{"$f":"(changes_in_energy!AX81)*(addt_assm!AX56/100)","v":0},{"$f":"(changes_in_energy!AY81)*(addt_assm!AY56/100)","v":0},{"$f":"(changes_in_energy!AZ81)*(addt_assm!AZ56/100)","v":0},{"$f":"(changes_in_energy!BA81)*(addt_assm!BA56/100)","v":0},{"$f":"(changes_in_energy!BB81)*(addt_assm!BB56/100)","v":0},{"$f":"(changes_in_energy!BC81)*(addt_assm!BC56/100)","v":0},{"$f":"(changes_in_energy!BD81)*(addt_assm!BD56/100)","v":0},{"$f":"(changes_in_energy!BE81)*(addt_assm!BE56/100)","v":0},{"$f":"(changes_in_energy!BF81)*(addt_assm!BF56/100)","v":0},{"$f":"(changes_in_energy!BG81)*(addt_assm!BG56/100)","v":0},{"$f":"(changes_in_energy!BH81)*(addt_assm!BH56/100)","v":0},{"$f":"(changes_in_energy!BI81)*(addt_assm!BI56/100)","v":0},{"$f":"(changes_in_energy!BJ81)*(addt_assm!BJ56/100)","v":0},{"$f":"(changes_in_energy!BK81)*(addt_assm!BK56/100)","v":0},{"$f":"(changes_in_energy!BL81)*(addt_assm!BL56/100)","v":0},{"$f":"(changes_in_energy!BM81)*(addt_assm!BM56/100)","v":0},{"$f":"(changes_in_energy!BN81)*(addt_assm!BN56/100)","v":0},{"$f":"(changes_in_energy!BO81)*(addt_assm!BO56/100)","v":0},{"$f":"(changes_in_energy!BP81)*(addt_assm!BP56/100)","v":0},{"$f":"(changes_in_energy!BQ81)*(addt_assm!BQ56/100)","v":0},{"$f":"(changes_in_energy!BR81)*(addt_assm!BR56/100)","v":0},{"$f":"(changes_in_energy!BS81)*(addt_assm!BS56/100)","v":0},{"$f":"(changes_in_energy!BT81)*(addt_assm!BT56/100)","v":0},{"$f":"(changes_in_energy!BU81)*(addt_assm!BU56/100)","v":0},{"$f":"(changes_in_energy!BV81)*(addt_assm!BV56/100)","v":0},{"$f":"(changes_in_energy!BW81)*(addt_assm!BW56/100)","v":0},{"$f":"(changes_in_energy!BX81)*(addt_assm!BX56/100)","v":0},{"$f":"(changes_in_energy!BY81)*(addt_assm!BY56/100)","v":0},{"$f":"(changes_in_energy!BZ81)*(addt_assm!BZ56/100)","v":0},{"$f":"(changes_in_energy!CA81)*(addt_assm!CA56/100)","v":0},{"$f":"(changes_in_energy!CB81)*(addt_assm!CB56/100)","v":0},{"$f":"(changes_in_energy!CC81)*(addt_assm!CC56/100)","v":0},{"$f":"(changes_in_energy!CD81)*(addt_assm!CD56/100)","v":0},{"$f":"(changes_in_energy!CE81)*(addt_assm!CE56/100)","v":0},{"$f":"(changes_in_energy!CF81)*(addt_assm!CF56/100)","v":0},{"$f":"(changes_in_energy!CG81)*(addt_assm!CG56/100)","v":0},{"$f":"(changes_in_energy!CH81)*(addt_assm!CH56/100)","v":0},{"$f":"(changes_in_energy!CI81)*(addt_assm!CI56/100)","v":0},{"$f":"(changes_in_energy!CJ81)*(addt_assm!CJ56/100)","v":0},{"$f":"(changes_in_energy!CK81)*(addt_assm!CK56/100)","v":0},{"$f":"(changes_in_energy!CL81)*(addt_assm!CL56/100)","v":0},{"$f":"(changes_in_energy!CM81)*(addt_assm!CM56/100)","v":0},{"$f":"(changes_in_energy!CN81)*(addt_assm!CN56/100)","v":0},{"$f":"(changes_in_energy!CO81)*(addt_assm!CO56/100)","v":0},{"$f":"(changes_in_energy!CP81)*(addt_assm!CP56/100)","v":0},{"$f":"(changes_in_energy!CQ81)*(addt_assm!CQ56/100)","v":0},{"$f":"(changes_in_energy!CR81)*(addt_assm!CR56/100)","v":0}]
["Road - rigid HGV air quality damage values","(p/litre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I16","v":7.4086451010000003},{"$f":"air_quality!J16","v":7.4086451010000003},{"$f":"air_quality!K16","v":7.4086451010000003},{"$f":"air_quality!L16","v":7.4086451010000003},{"$f":"air_quality!M16","v":7.4086451010000003},{"$f":"air_quality!N16","v":7.4086451010000003},{"$f":"air_quality!O16","v":7.4086451010000003},{"$f":"air_quality!P16","v":7.4086451010000003},{"$f":"air_quality!Q16","v":7.4086451010000003},{"$f":"air_quality!R16","v":7.4086451010000003},{"$f":"air_quality!S16","v":7.4086451010000003},{"$f":"air_quality!T16","v":7.4086451010000003},{"$f":"air_quality!U16","v":7.4086451010000003},{"$f":"air_quality!V16","v":7.4086451010000003},{"$f":"air_quality!W16","v":7.4086451010000003},{"$f":"air_quality!X16","v":7.4086451010000003},{"$f":"air_quality!Y16","v":7.4086451010000003},{"$f":"air_quality!Z16","v":7.4086451010000003},{"$f":"air_quality!AA16","v":7.4086451010000003},{"$f":"air_quality!AB16","v":7.4086451010000003},{"$f":"air_quality!AC16","v":7.4086451010000003},{"$f":"air_quality!AD16","v":7.4086451010000003},{"$f":"air_quality!AE16","v":7.4086451010000003},{"$f":"air_quality!AF16","v":7.4086451010000003},{"$f":"air_quality!AG16","v":7.4086451010000003},{"$f":"air_quality!AH16","v":7.4086451010000003},{"$f":"air_quality!AI16","v":7.4086451010000003},{"$f":"air_quality!AJ16","v":7.4086451010000003},{"$f":"air_quality!AK16","v":7.4086451010000003},{"$f":"air_quality!AL16","v":7.4086451010000003},{"$f":"air_quality!AM16","v":7.4086451010000003},{"$f":"air_quality!AN16","v":7.4086451010000003},{"$f":"air_quality!AO16","v":7.4086451010000003},{"$f":"air_quality!AP16","v":7.4086451010000003},{"$f":"air_quality!AQ16","v":7.4086451010000003},{"$f":"air_quality!AR16","v":7.4086451010000003},{"$f":"air_quality!AS16","v":7.4086451010000003},{"$f":"air_quality!AT16","v":7.4086451010000003},{"$f":"air_quality!AU16","v":7.4086451010000003},{"$f":"air_quality!AV16","v":7.4086451010000003},{"$f":"air_quality!AW16","v":7.4086451010000003},{"$f":"air_quality!AX16","v":7.4086451010000003},{"$f":"air_quality!AY16","v":7.4086451010000003},{"$f":"air_quality!AZ16","v":7.4086451010000003},{"$f":"air_quality!BA16","v":7.4086451010000003},{"$f":"air_quality!BB16","v":7.4086451010000003},{"$f":"air_quality!BC16","v":7.4086451010000003},{"$f":"air_quality!BD16","v":7.4086451010000003},{"$f":"air_quality!BE16","v":7.4086451010000003},{"$f":"air_quality!BF16","v":7.4086451010000003},{"$f":"air_quality!BG16","v":7.4086451010000003},{"$f":"air_quality!BH16","v":7.4086451010000003},{"$f":"air_quality!BI16","v":7.4086451010000003},{"$f":"air_quality!BJ16","v":7.4086451010000003},{"$f":"air_quality!BK16","v":7.4086451010000003},{"$f":"air_quality!BL16","v":7.4086451010000003},{"$f":"air_quality!BM16","v":7.4086451010000003},{"$f":"air_quality!BN16","v":7.4086451010000003},{"$f":"air_quality!BO16","v":7.4086451010000003},{"$f":"air_quality!BP16","v":7.4086451010000003},{"$f":"air_quality!BQ16","v":7.4086451010000003},{"$f":"air_quality!BR16","v":7.4086451010000003},{"$f":"air_quality!BS16","v":7.4086451010000003},{"$f":"air_quality!BT16","v":7.4086451010000003},{"$f":"air_quality!BU16","v":7.4086451010000003},{"$f":"air_quality!BV16","v":7.4086451010000003},{"$f":"air_quality!BW16","v":7.4086451010000003},{"$f":"air_quality!BX16","v":7.4086451010000003},{"$f":"air_quality!BY16","v":7.4086451010000003},{"$f":"air_quality!BZ16","v":7.4086451010000003},{"$f":"air_quality!CA16","v":7.4086451010000003},{"$f":"air_quality!CB16","v":7.4086451010000003},{"$f":"air_quality!CC16","v":7.4086451010000003},{"$f":"air_quality!CD16","v":7.4086451010000003},{"$f":"air_quality!CE16","v":7.4086451010000003},{"$f":"air_quality!CF16","v":7.4086451010000003},{"$f":"air_quality!CG16","v":7.4086451010000003},{"$f":"air_quality!CH16","v":7.4086451010000003}]
[]
["Road - changes in articulated HGV diesel use","(litres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(changes_in_energy!M81)*(addt_assm!M57/100)","v":0},{"$f":"(changes_in_energy!N81)*(addt_assm!N57/100)","v":0},{"$f":"(changes_in_energy!O81)*(addt_assm!O57/100)","v":0},{"$f":"(changes_in_energy!P81)*(addt_assm!P57/100)","v":0},{"$f":"(changes_in_energy!Q81)*(addt_assm!Q57/100)","v":0},{"$f":"(changes_in_energy!R81)*(addt_assm!R57/100)","v":0},{"$f":"(changes_in_energy!S81)*(addt_assm!S57/100)","v":0},{"$f":"(changes_in_energy!T81)*(addt_assm!T57/100)","v":0},{"$f":"(changes_in_energy!U81)*(addt_assm!U57/100)","v":0},{"$f":"(changes_in_energy!V81)*(addt_assm!V57/100)","v":0},{"$f":"(changes_in_energy!W81)*(addt_assm!W57/100)","v":0},{"$f":"(changes_in_energy!X81)*(addt_assm!X57/100)","v":0},{"$f":"(changes_in_energy!Y81)*(addt_assm!Y57/100)","v":0},{"$f":"(changes_in_energy!Z81)*(addt_assm!Z57/100)","v":0},{"$f":"(changes_in_energy!AA81)*(addt_assm!AA57/100)","v":0},{"$f":"(changes_in_energy!AB81)*(addt_assm!AB57/100)","v":0},{"$f":"(changes_in_energy!AC81)*(addt_assm!AC57/100)","v":0},{"$f":"(changes_in_energy!AD81)*(addt_assm!AD57/100)","v":0},{"$f":"(changes_in_energy!AE81)*(addt_assm!AE57/100)","v":0},{"$f":"(changes_in_energy!AF81)*(addt_assm!AF57/100)","v":0},{"$f":"(changes_in_energy!AG81)*(addt_assm!AG57/100)","v":0},{"$f":"(changes_in_energy!AH81)*(addt_assm!AH57/100)","v":0},{"$f":"(changes_in_energy!AI81)*(addt_assm!AI57/100)","v":0},{"$f":"(changes_in_energy!AJ81)*(addt_assm!AJ57/100)","v":0},{"$f":"(changes_in_energy!AK81)*(addt_assm!AK57/100)","v":0},{"$f":"(changes_in_energy!AL81)*(addt_assm!AL57/100)","v":0},{"$f":"(changes_in_energy!AM81)*(addt_assm!AM57/100)","v":0},{"$f":"(changes_in_energy!AN81)*(addt_assm!AN57/100)","v":0},{"$f":"(changes_in_energy!AO81)*(addt_assm!AO57/100)","v":0},{"$f":"(changes_in_energy!AP81)*(addt_assm!AP57/100)","v":0},{"$f":"(changes_in_energy!AQ81)*(addt_assm!AQ57/100)","v":0},{"$f":"(changes_in_energy!AR81)*(addt_assm!AR57/100)","v":0},{"$f":"(changes_in_energy!AS81)*(addt_assm!AS57/100)","v":0},{"$f":"(changes_in_energy!AT81)*(addt_assm!AT57/100)","v":0},{"$f":"(changes_in_energy!AU81)*(addt_assm!AU57/100)","v":0},{"$f":"(changes_in_energy!AV81)*(addt_assm!AV57/100)","v":0},{"$f":"(changes_in_energy!AW81)*(addt_assm!AW57/100)","v":0},{"$f":"(changes_in_energy!AX81)*(addt_assm!AX57/100)","v":0},{"$f":"(changes_in_energy!AY81)*(addt_assm!AY57/100)","v":0},{"$f":"(changes_in_energy!AZ81)*(addt_assm!AZ57/100)","v":0},{"$f":"(changes_in_energy!BA81)*(addt_assm!BA57/100)","v":0},{"$f":"(changes_in_energy!BB81)*(addt_assm!BB57/100)","v":0},{"$f":"(changes_in_energy!BC81)*(addt_assm!BC57/100)","v":0},{"$f":"(changes_in_energy!BD81)*(addt_assm!BD57/100)","v":0},{"$f":"(changes_in_energy!BE81)*(addt_assm!BE57/100)","v":0},{"$f":"(changes_in_energy!BF81)*(addt_assm!BF57/100)","v":0},{"$f":"(changes_in_energy!BG81)*(addt_assm!BG57/100)","v":0},{"$f":"(changes_in_energy!BH81)*(addt_assm!BH57/100)","v":0},{"$f":"(changes_in_energy!BI81)*(addt_assm!BI57/100)","v":0},{"$f":"(changes_in_energy!BJ81)*(addt_assm!BJ57/100)","v":0},{"$f":"(changes_in_energy!BK81)*(addt_assm!BK57/100)","v":0},{"$f":"(changes_in_energy!BL81)*(addt_assm!BL57/100)","v":0},{"$f":"(changes_in_energy!BM81)*(addt_assm!BM57/100)","v":0},{"$f":"(changes_in_energy!BN81)*(addt_assm!BN57/100)","v":0},{"$f":"(changes_in_energy!BO81)*(addt_assm!BO57/100)","v":0},{"$f":"(changes_in_energy!BP81)*(addt_assm!BP57/100)","v":0},{"$f":"(changes_in_energy!BQ81)*(addt_assm!BQ57/100)","v":0},{"$f":"(changes_in_energy!BR81)*(addt_assm!BR57/100)","v":0},{"$f":"(changes_in_energy!BS81)*(addt_assm!BS57/100)","v":0},{"$f":"(changes_in_energy!BT81)*(addt_assm!BT57/100)","v":0},{"$f":"(changes_in_energy!BU81)*(addt_assm!BU57/100)","v":0},{"$f":"(changes_in_energy!BV81)*(addt_assm!BV57/100)","v":0},{"$f":"(changes_in_energy!BW81)*(addt_assm!BW57/100)","v":0},{"$f":"(changes_in_energy!BX81)*(addt_assm!BX57/100)","v":0},{"$f":"(changes_in_energy!BY81)*(addt_assm!BY57/100)","v":0},{"$f":"(changes_in_energy!BZ81)*(addt_assm!BZ57/100)","v":0},{"$f":"(changes_in_energy!CA81)*(addt_assm!CA57/100)","v":0},{"$f":"(changes_in_energy!CB81)*(addt_assm!CB57/100)","v":0},{"$f":"(changes_in_energy!CC81)*(addt_assm!CC57/100)","v":0},{"$f":"(changes_in_energy!CD81)*(addt_assm!CD57/100)","v":0},{"$f":"(changes_in_energy!CE81)*(addt_assm!CE57/100)","v":0},{"$f":"(changes_in_energy!CF81)*(addt_assm!CF57/100)","v":0},{"$f":"(changes_in_energy!CG81)*(addt_assm!CG57/100)","v":0},{"$f":"(changes_in_energy!CH81)*(addt_assm!CH57/100)","v":0},{"$f":"(changes_in_energy!CI81)*(addt_assm!CI57/100)","v":0},{"$f":"(changes_in_energy!CJ81)*(addt_assm!CJ57/100)","v":0},{"$f":"(changes_in_energy!CK81)*(addt_assm!CK57/100)","v":0},{"$f":"(changes_in_energy!CL81)*(addt_assm!CL57/100)","v":0},{"$f":"(changes_in_energy!CM81)*(addt_assm!CM57/100)","v":0},{"$f":"(changes_in_energy!CN81)*(addt_assm!CN57/100)","v":0},{"$f":"(changes_in_energy!CO81)*(addt_assm!CO57/100)","v":0},{"$f":"(changes_in_energy!CP81)*(addt_assm!CP57/100)","v":0},{"$f":"(changes_in_energy!CQ81)*(addt_assm!CQ57/100)","v":0},{"$f":"(changes_in_energy!CR81)*(addt_assm!CR57/100)","v":0}]
["Road - articulated HGV air quality damage values","(p/litre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I17","v":2.8478621589999999},{"$f":"air_quality!J17","v":2.8478621589999999},{"$f":"air_quality!K17","v":2.8478621589999999},{"$f":"air_quality!L17","v":2.8478621589999999},{"$f":"air_quality!M17","v":2.8478621589999999},{"$f":"air_quality!N17","v":2.8478621589999999},{"$f":"air_quality!O17","v":2.8478621589999999},{"$f":"air_quality!P17","v":2.8478621589999999},{"$f":"air_quality!Q17","v":2.8478621589999999},{"$f":"air_quality!R17","v":2.8478621589999999},{"$f":"air_quality!S17","v":2.8478621589999999},{"$f":"air_quality!T17","v":2.8478621589999999},{"$f":"air_quality!U17","v":2.8478621589999999},{"$f":"air_quality!V17","v":2.8478621589999999},{"$f":"air_quality!W17","v":2.8478621589999999},{"$f":"air_quality!X17","v":2.8478621589999999},{"$f":"air_quality!Y17","v":2.8478621589999999},{"$f":"air_quality!Z17","v":2.8478621589999999},{"$f":"air_quality!AA17","v":2.8478621589999999},{"$f":"air_quality!AB17","v":2.8478621589999999},{"$f":"air_quality!AC17","v":2.8478621589999999},{"$f":"air_quality!AD17","v":2.8478621589999999},{"$f":"air_quality!AE17","v":2.8478621589999999},{"$f":"air_quality!AF17","v":2.8478621589999999},{"$f":"air_quality!AG17","v":2.8478621589999999},{"$f":"air_quality!AH17","v":2.8478621589999999},{"$f":"air_quality!AI17","v":2.8478621589999999},{"$f":"air_quality!AJ17","v":2.8478621589999999},{"$f":"air_quality!AK17","v":2.8478621589999999},{"$f":"air_quality!AL17","v":2.8478621589999999},{"$f":"air_quality!AM17","v":2.8478621589999999},{"$f":"air_quality!AN17","v":2.8478621589999999},{"$f":"air_quality!AO17","v":2.8478621589999999},{"$f":"air_quality!AP17","v":2.8478621589999999},{"$f":"air_quality!AQ17","v":2.8478621589999999},{"$f":"air_quality!AR17","v":2.8478621589999999},{"$f":"air_quality!AS17","v":2.8478621589999999},{"$f":"air_quality!AT17","v":2.8478621589999999},{"$f":"air_quality!AU17","v":2.8478621589999999},{"$f":"air_quality!AV17","v":2.8478621589999999},{"$f":"air_quality!AW17","v":2.8478621589999999},{"$f":"air_quality!AX17","v":2.8478621589999999},{"$f":"air_quality!AY17","v":2.8478621589999999},{"$f":"air_quality!AZ17","v":2.8478621589999999},{"$f":"air_quality!BA17","v":2.8478621589999999},{"$f":"air_quality!BB17","v":2.8478621589999999},{"$f":"air_quality!BC17","v":2.8478621589999999},{"$f":"air_quality!BD17","v":2.8478621589999999},{"$f":"air_quality!BE17","v":2.8478621589999999},{"$f":"air_quality!BF17","v":2.8478621589999999},{"$f":"air_quality!BG17","v":2.8478621589999999},{"$f":"air_quality!BH17","v":2.8478621589999999},{"$f":"air_quality!BI17","v":2.8478621589999999},{"$f":"air_quality!BJ17","v":2.8478621589999999},{"$f":"air_quality!BK17","v":2.8478621589999999},{"$f":"air_quality!BL17","v":2.8478621589999999},{"$f":"air_quality!BM17","v":2.8478621589999999},{"$f":"air_quality!BN17","v":2.8478621589999999},{"$f":"air_quality!BO17","v":2.8478621589999999},{"$f":"air_quality!BP17","v":2.8478621589999999},{"$f":"air_quality!BQ17","v":2.8478621589999999},{"$f":"air_quality!BR17","v":2.8478621589999999},{"$f":"air_quality!BS17","v":2.8478621589999999},{"$f":"air_quality!BT17","v":2.8478621589999999},{"$f":"air_quality!BU17","v":2.8478621589999999},{"$f":"air_quality!BV17","v":2.8478621589999999},{"$f":"air_quality!BW17","v":2.8478621589999999},{"$f":"air_quality!BX17","v":2.8478621589999999},{"$f":"air_quality!BY17","v":2.8478621589999999},{"$f":"air_quality!BZ17","v":2.8478621589999999},{"$f":"air_quality!CA17","v":2.8478621589999999},{"$f":"air_quality!CB17","v":2.8478621589999999},{"$f":"air_quality!CC17","v":2.8478621589999999},{"$f":"air_quality!CD17","v":2.8478621589999999},{"$f":"air_quality!CE17","v":2.8478621589999999},{"$f":"air_quality!CF17","v":2.8478621589999999},{"$f":"air_quality!CG17","v":2.8478621589999999},{"$f":"air_quality!CH17","v":2.8478621589999999}]
[]
["Biomass - changes in energy generation","(KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M88*1000000","v":0},{"$f":"changes_in_energy!N88*1000000","v":0},{"$f":"changes_in_energy!O88*1000000","v":0},{"$f":"changes_in_energy!P88*1000000","v":0},{"$f":"changes_in_energy!Q88*1000000","v":0},{"$f":"changes_in_energy!R88*1000000","v":0},{"$f":"changes_in_energy!S88*1000000","v":0},{"$f":"changes_in_energy!T88*1000000","v":0},{"$f":"changes_in_energy!U88*1000000","v":0},{"$f":"changes_in_energy!V88*1000000","v":0},{"$f":"changes_in_energy!W88*1000000","v":0},{"$f":"changes_in_energy!X88*1000000","v":0},{"$f":"changes_in_energy!Y88*1000000","v":0},{"$f":"changes_in_energy!Z88*1000000","v":0},{"$f":"changes_in_energy!AA88*1000000","v":0},{"$f":"changes_in_energy!AB88*1000000","v":0},{"$f":"changes_in_energy!AC88*1000000","v":0},{"$f":"changes_in_energy!AD88*1000000","v":0},{"$f":"changes_in_energy!AE88*1000000","v":0},{"$f":"changes_in_energy!AF88*1000000","v":0},{"$f":"changes_in_energy!AG88*1000000","v":0},{"$f":"changes_in_energy!AH88*1000000","v":0},{"$f":"changes_in_energy!AI88*1000000","v":0},{"$f":"changes_in_energy!AJ88*1000000","v":0},{"$f":"changes_in_energy!AK88*1000000","v":0},{"$f":"changes_in_energy!AL88*1000000","v":0},{"$f":"changes_in_energy!AM88*1000000","v":0},{"$f":"changes_in_energy!AN88*1000000","v":0},{"$f":"changes_in_energy!AO88*1000000","v":0},{"$f":"changes_in_energy!AP88*1000000","v":0},{"$f":"changes_in_energy!AQ88*1000000","v":0},{"$f":"changes_in_energy!AR88*1000000","v":0},{"$f":"changes_in_energy!AS88*1000000","v":0},{"$f":"changes_in_energy!AT88*1000000","v":0},{"$f":"changes_in_energy!AU88*1000000","v":0},{"$f":"changes_in_energy!AV88*1000000","v":0},{"$f":"changes_in_energy!AW88*1000000","v":0},{"$f":"changes_in_energy!AX88*1000000","v":0},{"$f":"changes_in_energy!AY88*1000000","v":0},{"$f":"changes_in_energy!AZ88*1000000","v":0},{"$f":"changes_in_energy!BA88*1000000","v":0},{"$f":"changes_in_energy!BB88*1000000","v":0},{"$f":"changes_in_energy!BC88*1000000","v":0},{"$f":"changes_in_energy!BD88*1000000","v":0},{"$f":"changes_in_energy!BE88*1000000","v":0},{"$f":"changes_in_energy!BF88*1000000","v":0},{"$f":"changes_in_energy!BG88*1000000","v":0},{"$f":"changes_in_energy!BH88*1000000","v":0},{"$f":"changes_in_energy!BI88*1000000","v":0},{"$f":"changes_in_energy!BJ88*1000000","v":0},{"$f":"changes_in_energy!BK88*1000000","v":0},{"$f":"changes_in_energy!BL88*1000000","v":0},{"$f":"changes_in_energy!BM88*1000000","v":0},{"$f":"changes_in_energy!BN88*1000000","v":0},{"$f":"changes_in_energy!BO88*1000000","v":0},{"$f":"changes_in_energy!BP88*1000000","v":0},{"$f":"changes_in_energy!BQ88*1000000","v":0},{"$f":"changes_in_energy!BR88*1000000","v":0},{"$f":"changes_in_energy!BS88*1000000","v":0},{"$f":"changes_in_energy!BT88*1000000","v":0},{"$f":"changes_in_energy!BU88*1000000","v":0},{"$f":"changes_in_energy!BV88*1000000","v":0},{"$f":"changes_in_energy!BW88*1000000","v":0},{"$f":"changes_in_energy!BX88*1000000","v":0},{"$f":"changes_in_energy!BY88*1000000","v":0},{"$f":"changes_in_energy!BZ88*1000000","v":0},{"$f":"changes_in_energy!CA88*1000000","v":0},{"$f":"changes_in_energy!CB88*1000000","v":0},{"$f":"changes_in_energy!CC88*1000000","v":0},{"$f":"changes_in_energy!CD88*1000000","v":0},{"$f":"changes_in_energy!CE88*1000000","v":0},{"$f":"changes_in_energy!CF88*1000000","v":0},{"$f":"changes_in_energy!CG88*1000000","v":0},{"$f":"changes_in_energy!CH88*1000000","v":0},{"$f":"changes_in_energy!CI88*1000000","v":0},{"$f":"changes_in_energy!CJ88*1000000","v":0},{"$f":"changes_in_energy!CK88*1000000","v":0},{"$f":"changes_in_energy!CL88*1000000","v":0},{"$f":"changes_in_energy!CM88*1000000","v":0},{"$f":"changes_in_energy!CN88*1000000","v":0},{"$f":"changes_in_energy!CO88*1000000","v":0},{"$f":"changes_in_energy!CP88*1000000","v":0},{"$f":"changes_in_energy!CQ88*1000000","v":0},{"$f":"changes_in_energy!CR88*1000000","v":0}]
["Biomass- damage values (NATIONAL AVERAGE)","(p/KWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"air_quality!I9","v":6.7150698146577676},{"$f":"air_quality!J9","v":6.8516831285709934},{"$f":"air_quality!K9","v":6.9882964424842191},{"$f":"air_quality!L9","v":7.1249097563974448},{"$f":"air_quality!M9","v":7.2720317867655329},{"$f":"air_quality!N9","v":7.4191538171336218},{"$f":"air_quality!O9","v":7.5662758475017107},{"$f":"air_quality!P9","v":7.7133978778697996},{"$f":"air_quality!Q9","v":7.8710286246927517},{"$f":"air_quality!R9","v":8.0286593715157046},{"$f":"air_quality!S9","v":8.1862901183386558},{"$f":"air_quality!T9","v":8.354429581616472},{"$f":"air_quality!U9","v":8.5225690448942881},{"$f":"air_quality!V9","v":8.6907085081721025},{"$f":"air_quality!W9","v":8.8588479714499186},{"$f":"air_quality!X9","v":9.037496151182598},{"$f":"air_quality!Y9","v":9.2161443309152773},{"$f":"air_quality!Z9","v":9.4053012271028198},{"$f":"air_quality!AA9","v":9.5944581232903641},{"$f":"air_quality!AB9","v":9.7836150194779066},{"$f":"air_quality!AC9","v":9.9832806321203122},{"$f":"air_quality!AD9","v":10.182946244762718},{"$f":"air_quality!AE9","v":10.382611857405125},{"$f":"air_quality!AF9","v":10.592786186502394},{"$f":"air_quality!AG9","v":10.802960515599665},{"$f":"air_quality!AH9","v":11.023643561151799},{"$f":"air_quality!AI9","v":11.244326606703931},{"$f":"air_quality!AJ9","v":11.465009652256064},{"$f":"air_quality!AK9","v":11.696201414263061},{"$f":"air_quality!AL9","v":11.927393176270057},{"$f":"air_quality!AM9","v":12.169093654731919},{"$f":"air_quality!AN9","v":12.410794133193779},{"$f":"air_quality!AO9","v":12.652494611655637},{"$f":"air_quality!AP9","v":12.915212523027225},{"$f":"air_quality!AQ9","v":13.167421717943949},{"$f":"air_quality!AR9","v":13.430139629315535},{"$f":"air_quality!AS9","v":13.703366257141987},{"$f":"air_quality!AT9","v":13.976592884968438},{"$f":"air_quality!AU9","v":14.24981951279489},{"$f":"air_quality!AV9","v":14.544063573531066},{"$f":"air_quality!AW9","v":14.82779891781238},{"$f":"air_quality!AX9","v":15.122042978548558},{"$f":"air_quality!AY9","v":15.426795755739599},{"$f":"air_quality!AZ9","v":15.742057249385503},{"$f":"air_quality!BA9","v":16.057318743031409},{"$f":"air_quality!BB9","v":16.372580236677312},{"$f":"air_quality!BC9","v":16.698350446778083},{"$f":"air_quality!BD9","v":17.034629373333715},{"$f":"air_quality!BE9","v":17.381417016344205},{"$f":"air_quality!BF9","v":17.728204659354702},{"$f":"air_quality!BG9","v":18.074992302365196},{"$f":"air_quality!BH9","v":18.44279737828542},{"$f":"air_quality!BI9","v":18.81060245420564},{"$f":"air_quality!BJ9","v":19.188916246580728},{"$f":"air_quality!BK9","v":19.567230038955813},{"$f":"air_quality!BL9","v":19.95605254778576},{"$f":"air_quality!BM9","v":20.355383773070574},{"$f":"air_quality!BN9","v":20.765223714810251},{"$f":"air_quality!BO9","v":21.185572373004788},{"$f":"air_quality!BP9","v":21.60592103119933},{"$f":"air_quality!BQ9","v":22.036778405848732},{"$f":"air_quality!BR9","v":22.478144496953},{"$f":"air_quality!BS9","v":22.930019304512129},{"$f":"air_quality!BT9","v":23.381894112071258},{"$f":"air_quality!BU9","v":23.854786352540113},{"$f":"air_quality!BV9","v":24.327678593008972},{"$f":"air_quality!BW9","v":24.821588266387558},{"$f":"air_quality!BX9","v":25.315497939766139},{"$f":"air_quality!BY9","v":25.819916329599589},{"$f":"air_quality!BZ9","v":26.334843435887898},{"$f":"air_quality!CA9","v":26.860279258631071},{"$f":"air_quality!CB9","v":27.396223797829112},{"$f":"air_quality!CC9","v":27.953185769936876},{"$f":"air_quality!CD9","v":28.510147742044641},{"$f":"air_quality!CE9","v":29.07761843060727},{"$f":"air_quality!CF9","v":29.655597835624761},{"$f":"air_quality!CG9","v":30.254594673551978},{"$f":"air_quality!CH9","v":30.853591511479198}]
[]
["TOTAL VALUE (UNDISCOUNTED)","(£ 2022)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T5*T6)+(T8*T9)+(T11*T12)+(T14*T15)+(T17*T18)+(T20*T21)+(T23*T24)+(T26*T27)+(T29*T30)+(T32*T33))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AZ5*AZ6)+(AZ8*AZ9)+(AZ11*AZ12)+(AZ14*AZ15)+(AZ17*AZ18)+(AZ20*AZ21)+(AZ23*AZ24)+(AZ26*AZ27)+(AZ29*AZ30)+(AZ32*AZ33))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((CF5*CF6)+(CF8*CF9)+(CF11*CF12)+(CF14*CF15)+(CF17*CF18)+(CF20*CF21)+(CF23*CF24)+(CF26*CF27)+(CF29*CF30)+(CF32*CF33))/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL VALUE (DISCOUNTED)","(£ 2022)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35*discount_factors!L7","v":0},{"$f":"U35*discount_factors!M7","v":0},{"$f":"V35*discount_factors!N7","v":0},{"$f":"W35*discount_factors!O7","v":0},{"$f":"X35*discount_factors!P7","v":0},{"$f":"Y35*discount_factors!Q7","v":0},{"$f":"Z35*discount_factors!R7","v":0},{"$f":"AA35*discount_factors!S7","v":0},{"$f":"AB35*discount_factors!T7","v":0},{"$f":"AC35*discount_factors!U7","v":0},{"$f":"AD35*discount_factors!V7","v":0},{"$f":"AE35*discount_factors!W7","v":0},{"$f":"AF35*discount_factors!X7","v":0},{"$f":"AG35*discount_factors!Y7","v":0},{"$f":"AH35*discount_factors!Z7","v":0},{"$f":"AI35*discount_factors!AA7","v":0},{"$f":"AJ35*discount_factors!AB7","v":0},{"$f":"AK35*discount_factors!AC7","v":0},{"$f":"AL35*discount_factors!AD7","v":0},{"$f":"AM35*discount_factors!AE7","v":0},{"$f":"AN35*discount_factors!AF7","v":0},{"$f":"AO35*discount_factors!AG7","v":0},{"$f":"AP35*discount_factors!AH7","v":0},{"$f":"AQ35*discount_factors!AI7","v":0},{"$f":"AR35*discount_factors!AJ7","v":0},{"$f":"AS35*discount_factors!AK7","v":0},{"$f":"AT35*discount_factors!AL7","v":0},{"$f":"AU35*discount_factors!AM7","v":0},{"$f":"AV35*discount_factors!AN7","v":0},{"$f":"AW35*discount_factors!AO7","v":0},{"$f":"AX35*discount_factors!AP7","v":0},{"$f":"AY35*discount_factors!AQ7","v":0},{"$f":"AZ35*discount_factors!AR7","v":0},{"$f":"BA35*discount_factors!AS7","v":0},{"$f":"BB35*discount_factors!AT7","v":0},{"$f":"BC35*discount_factors!AU7","v":0},{"$f":"BD35*discount_factors!AV7","v":0},{"$f":"BE35*discount_factors!AW7","v":0},{"$f":"BF35*discount_factors!AX7","v":0},{"$f":"BG35*discount_factors!AY7","v":0},{"$f":"BH35*discount_factors!AZ7","v":0},{"$f":"BI35*discount_factors!BA7","v":0},{"$f":"BJ35*discount_factors!BB7","v":0},{"$f":"BK35*discount_factors!BC7","v":0},{"$f":"BL35*discount_factors!BD7","v":0},{"$f":"BM35*discount_factors!BE7","v":0},{"$f":"BN35*discount_factors!BF7","v":0},{"$f":"BO35*discount_factors!BG7","v":0},{"$f":"BP35*discount_factors!BH7","v":0},{"$f":"BQ35*discount_factors!BI7","v":0},{"$f":"BR35*discount_factors!BJ7","v":0},{"$f":"BS35*discount_factors!BK7","v":0},{"$f":"BT35*discount_factors!BL7","v":0},{"$f":"BU35*discount_factors!BM7","v":0},{"$f":"BV35*discount_factors!BN7","v":0},{"$f":"BW35*discount_factors!BO7","v":0},{"$f":"BX35*discount_factors!BP7","v":0},{"$f":"BY35*discount_factors!BQ7","v":0},{"$f":"BZ35*discount_factors!BR7","v":0},{"$f":"CA35*discount_factors!BS7","v":0},{"$f":"CB35*discount_factors!BT7","v":0},{"$f":"CC35*discount_factors!BU7","v":0},{"$f":"CD35*discount_factors!BV7","v":0},{"$f":"CE35*discount_factors!BW7","v":0},{"$f":"CF35*discount_factors!BX7","v":0},{"$f":"CG35*discount_factors!BY7","v":0},{"$f":"CH35*discount_factors!BZ7","v":0},{"$f":"CI35*discount_factors!CA7","v":0},{"$f":"CJ35*discount_factors!CB7","v":0},{"$f":"CK35*discount_factors!CC7","v":0},{"$f":"CL35*discount_factors!CD7","v":0},{"$f":"CM35*discount_factors!CE7","v":0},{"$f":"CN35*discount_factors!CF7","v":0},{"$f":"CO35*discount_factors!CG7","v":0},{"$f":"CP35*discount_factors!CH7","v":0},{"$f":"CQ35*discount_factors!CI7","v":0},{"$f":"CR35*discount_factors!CJ7","v":0},{"$f":"CS35*discount_factors!CK7","v":0},{"$f":"CT35*discount_factors!CL7","v":0},{"$f":"CU35*discount_factors!CM7","v":0},{"$f":"CV35*discount_factors!CN7","v":0},{"$f":"CW35*discount_factors!CO7","v":0},{"$f":"CX35*discount_factors!CP7","v":0},{"$f":"CY35*discount_factors!CQ7","v":0}]
[]
[]
["TOTAL VALUE (£ 2022)",{"$f":"SUM(C36:CY36)","v":0}]
[]
[]
["To note: Air quality figures are not available earlier than 2023"]

{"sheet":"NTS_costcomp","index":26,"n_rows":14,"n_cols":103,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Calculating the Weighted Average Discounted (WAD) non-traded sector"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["Non-traded price of carbon","(£, 2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Carbon Values'!L5","v":218},{"$f":"'Carbon Values'!M5","v":221},{"$f":"'Carbon Values'!N5","v":224},{"$f":"'Carbon Values'!O5","v":228},{"$f":"'Carbon Values'!P5","v":231},{"$f":"'Carbon Values'!Q5","v":235},{"$f":"'Carbon Values'!R5","v":238},{"$f":"'Carbon Values'!S5","v":242},{"$f":"'Carbon Values'!T5","v":246},{"$f":"'Carbon Values'!U5","v":249},{"$f":"'Carbon Values'!V5","v":253},{"$f":"'Carbon Values'!W5","v":257},{"$f":"'Carbon Values'!X5","v":261},{"$f":"'Carbon Values'!Y5","v":265},{"$f":"'Carbon Values'!Z5","v":269},{"$f":"'Carbon Values'!AA5","v":273},{"$f":"'Carbon Values'!AB5","v":277},{"$f":"'Carbon Values'!AC5","v":281},{"$f":"'Carbon Values'!AD5","v":286},{"$f":"'Carbon Values'!AE5","v":290},{"$f":"'Carbon Values'!AF5","v":294},{"$f":"'Carbon Values'!AG5","v":299},{"$f":"'Carbon Values'!AH5","v":304},{"$f":"'Carbon Values'!AI5","v":308},{"$f":"'Carbon Values'!AJ5","v":313},{"$f":"'Carbon Values'!AK5","v":318},{"$f":"'Carbon Values'!AL5","v":322},{"$f":"'Carbon Values'!AM5","v":327},{"$f":"'Carbon Values'!AN5","v":332},{"$f":"'Carbon Values'!AO5","v":337},{"$f":"'Carbon Values'!AP5","v":343},{"$f":"'Carbon Values'!AQ5","v":348},{"$f":"'Carbon Values'!AR5","v":353},{"$f":"'Carbon Values'!AS5","v":358},{"$f":"'Carbon Values'!AT5","v":364},{"$f":"'Carbon Values'!AU5","v":369},{"$f":"'Carbon Values'!AV5","v":375},{"$f":"'Carbon Values'!AW5","v":380},{"$f":"'Carbon Values'!AX5","v":386},{"$f":"'Carbon Values'!AY5","v":392},{"$f":"'Carbon Values'!AZ5","v":398},{"$f":"'Carbon Values'!BA5","v":404},{"$f":"'Carbon Values'!BB5","v":410},{"$f":"'Carbon Values'!BC5","v":416},{"$f":"'Carbon Values'!BD5","v":422},{"$f":"'Carbon Values'!BE5","v":428},{"$f":"'Carbon Values'!BF5","v":435},{"$f":"'Carbon Values'!BG5","v":441},{"$f":"'Carbon Values'!BH5","v":448},{"$f":"'Carbon Values'!BI5","v":455},{"$f":"'Carbon Values'!BJ5","v":461},{"$f":"'Carbon Values'!BK5","v":468},{"$f":"'Carbon Values'!BL5","v":475},{"$f":"'Carbon Values'!BM5","v":482},{"$f":"'Carbon Values'!BN5","v":490},{"$f":"'Carbon Values'!BO5","v":497},{"$f":"'Carbon Values'!BP5","v":505},{"$f":"'Carbon Values'!BQ5","v":512},{"$f":"'Carbon Values'!BR5","v":520},{"$f":"'Carbon Values'!BS5","v":528},{"$f":"'Carbon Values'!BT5","v":535},{"$f":"'Carbon Values'!BU5","v":544},{"$f":"'Carbon Values'!BV5","v":552},{"$f":"'Carbon Values'!BW5","v":560},{"$f":"'Carbon Values'!BX5","v":568},{"$f":"'Carbon Values'!BY5","v":577},{"$f":"'Carbon Values'!BZ5","v":586},{"$f":"'Carbon Values'!CA5","v":594},{"$f":"'Carbon Values'!CB5","v":603},{"$f":"'Carbon Values'!CC5","v":612},{"$f":"'Carbon Values'!CD5","v":621},{"$f":"'Carbon Values'!CE5","v":631},{"$f":"'Carbon Values'!CF5","v":640},{"$f":"'Carbon Values'!CG5","v":650},{"$f":"'Carbon Values'!CH5","v":660},{"$f":"'Carbon Values'!CI5","v":669},{"$f":"'Carbon Values'!CJ5","v":680},{"$f":"'Carbon Values'!CK5","v":690},{"$f":"'Carbon Values'!CL5","v":700},{"$f":"'Carbon Values'!CM5","v":711},{"$f":"'Carbon Values'!CN5","v":721},{"$f":"'Carbon Values'!CO5","v":732},{"$f":"'Carbon Values'!CP5","v":743},{"$f":"'Carbon Values'!CQ5","v":754},{"$f":"'Carbon Values'!CR5","v":765},{"$f":"'Carbon Values'!CS5","v":777},{"$f":"'Carbon Values'!CT5","v":789},{"$f":"'Carbon Values'!CU5","v":800},{"$f":"'Carbon Values'!CV5","v":812},{"$f":"'Carbon Values'!CW5","v":825},{"$f":"'Carbon Values'!CX5","v":837}]
[]
["Discounted non-traded schedule","(£, 2022)",null,null,null,null,null,null,null,null,null,null,{"$f":"M5*discount_factors!L7","v":250.16001413624994},{"$f":"N5*discount_factors!M7","v":245.02665037499995},{"$f":"O5*discount_factors!N7","v":239.95439999999996},{"$f":"P5*discount_factors!O7","v":235.98},{"$f":"Q5*discount_factors!P7","v":231},{"$f":"R5*discount_factors!Q7","v":227.05314009661836},{"$f":"S5*discount_factors!R7","v":222.17554668720393},{"$f":"T5*discount_factors!S7","v":218.27013477166142},{"$f":"U5*discount_factors!T7","v":214.37478801384881},{"$f":"V5*discount_factors!U7","v":209.65131854777249},{"$f":"W5*discount_factors!V7","v":205.81566300986145},{"$f":"X5*discount_factors!W7","v":201.99967689574154},{"$f":"Y5*discount_factors!X7","v":198.20641617244141},{"$f":"Z5*discount_factors!Y7","v":194.43870763024773},{"$f":"AA5*discount_factors!Z7","v":190.69916088792871},{"$f":"AB5*discount_factors!AA7","v":186.99017984808484},{"$f":"AC5*discount_factors!AB7","v":183.31397362608877},{"$f":"AD5*discount_factors!AC7","v":179.67256697511621},{"$f":"AE5*discount_factors!AD7","v":176.68559201912851},{"$f":"AF5*discount_factors!AE7","v":173.09827940119345},{"$f":"AG5*discount_factors!AF7","v":169.55153804414752},{"$f":"AH5*discount_factors!AG7","v":166.60393005093863},{"$f":"AI5*discount_factors!AH7","v":163.66178642329615},{"$f":"AJ5*discount_factors!AI7","v":160.20795263912794},{"$f":"AK5*discount_factors!AJ7","v":157.3031218271129},{"$f":"AL5*discount_factors!AK7","v":154.41154710074517},{"$f":"AM5*discount_factors!AL7","v":151.06650310345441},{"$f":"AN5*discount_factors!AM7","v":148.22440218090318},{"$f":"AO5*discount_factors!AN7","v":145.40176845295355},{"$f":"AP5*discount_factors!AO7","v":142.60053538398623},{"$f":"AQ5*discount_factors!AP7","v":140.23132108174508},{"$f":"AR5*discount_factors!AQ7","v":137.46426032435403},{"$f":"AS5*discount_factors!AR7","v":134.72398216030032},{"$f":"AT5*discount_factors!AS7","v":132.01183948047111},{"$f":"AU5*discount_factors!AT7","v":129.68534145923809},{"$f":"AV5*discount_factors!AU7","v":127.02099856256001},{"$f":"AW5*discount_factors!AV7","v":124.7211407275441},{"$f":"AX5*discount_factors!AW7","v":122.11023117930245},{"$f":"AY5*discount_factors!AX7","v":119.84375600104435},{"$f":"AZ5*discount_factors!AY7","v":117.59092976999172},{"$f":"BA5*discount_factors!AZ7","v":115.35342119801022},{"$f":"BB5*discount_factors!BA7","v":113.13277052896399},{"$f":"BC5*discount_factors!BB7","v":110.93039631911618},{"$f":"BD5*discount_factors!BC7","v":109.27550288598704},{"$f":"BE5*discount_factors!BD7","v":107.62290472807723},{"$f":"BF5*discount_factors!BE7","v":105.97387204623627},{"$f":"BG5*discount_factors!BF7","v":104.56998988320655},{"$f":"BH5*discount_factors!BG7","v":102.92459667111726},{"$f":"BI5*discount_factors!BH7","v":101.51293245417637},{"$f":"BJ5*discount_factors!BI7","v":100.09618643084745},{"$f":"BK5*discount_factors!BJ7","v":98.462268099051897},{"$f":"BL5*discount_factors!BK7","v":97.045977445309461},{"$f":"BM5*discount_factors!BL7","v":95.628660041743402},{"$f":"BN5*discount_factors!BM7","v":94.21157718982181},{"$f":"BO5*discount_factors!BN7","v":92.985684290804258},{"$f":"BP5*discount_factors!BO7","v":91.56704000897507},{"$f":"BQ5*discount_factors!BP7","v":90.331025384408207},{"$f":"BR5*discount_factors!BQ7","v":88.915668551027593},{"$f":"BS5*discount_factors!BR7","v":87.674733856444078},{"$f":"BT5*discount_factors!BS7","v":86.430656228906784},{"$f":"BU5*discount_factors!BT7","v":85.025744855959715},{"$f":"BV5*discount_factors!BU7","v":83.937946105874389},{"$f":"BW5*discount_factors!BV7","v":82.691580258499883},{"$f":"BX5*discount_factors!BW7","v":81.446610638736345},{"$f":"BY5*discount_factors!BX7","v":80.204013250350627},{"$f":"BZ5*discount_factors!BY7","v":79.10179756162367},{"$f":"CA5*discount_factors!BZ7","v":77.995748634738561},{"$f":"CB5*discount_factors!CA7","v":76.757802924276305},{"$f":"CC5*discount_factors!CB7","v":75.651262076000478},{"$f":"CD5*discount_factors!CC7","v":74.544063485988005},{"$f":"CE5*discount_factors!CD7","v":73.437184188080707},{"$f":"CF5*discount_factors!CE7","v":72.446356835481325},{"$f":"CG5*discount_factors!CF7","v":71.339480212804517},{"$f":"CH5*discount_factors!CG7","v":70.343844263232612},{"$f":"CI5*discount_factors!CH7","v":69.345686652327885},{"$f":"CJ5*discount_factors!CI7","v":68.243989953526565},{"$f":"CK5*discount_factors!CJ7","v":67.345716934996531},{"$f":"CL5*discount_factors!CK7","v":66.345723422540843},{"$f":"CM5*discount_factors!CL7","v":65.346850141801866},{"$f":"CN5*discount_factors!CM7","v":64.440513801416259},{"$f":"CO5*discount_factors!CN7","v":63.443543826992098},{"$f":"CP5*discount_factors!CO7","v":62.535413437860328},{"$f":"CQ5*discount_factors!CP7","v":61.626362385710408},{"$f":"CR5*discount_factors!CQ7","v":60.717214701388556},{"$f":"CS5*discount_factors!CR7","v":59.808747194975979},{"$f":"CT5*discount_factors!CS7","v":58.977595749091101},{"$f":"CU5*discount_factors!CT7","v":58.14412295989414},{"$f":"CV5*discount_factors!CU7","v":57.237622119575363},{"$f":"CW5*discount_factors!CV7","v":56.679206294018528},{"$f":"CX5*discount_factors!CW7","v":56.182080010291102},{"$f":"CY5*discount_factors!CX7","v":55.609047708634037}]
[]
["Change in tonnes CO2e in non-traded sector","tCO2e",null,null,null,null,null,null,null,null,null,null,{"$f":"NTS_CO2!M53","v":0},{"$f":"NTS_CO2!N53","v":0},{"$f":"NTS_CO2!O53","v":0},{"$f":"NTS_CO2!P53","v":0},{"$f":"NTS_CO2!Q53","v":0},{"$f":"NTS_CO2!R53","v":0},{"$f":"NTS_CO2!S53","v":0},{"$f":"NTS_CO2!T53","v":0},{"$f":"NTS_CO2!U53","v":0},{"$f":"NTS_CO2!V53","v":0},{"$f":"NTS_CO2!W53","v":0},{"$f":"NTS_CO2!X53","v":0},{"$f":"NTS_CO2!Y53","v":0},{"$f":"NTS_CO2!Z53","v":0},{"$f":"NTS_CO2!AA53","v":0},{"$f":"NTS_CO2!AB53","v":0},{"$f":"NTS_CO2!AC53","v":0},{"$f":"NTS_CO2!AD53","v":0},{"$f":"NTS_CO2!AE53","v":0},{"$f":"NTS_CO2!AF53","v":0},{"$f":"NTS_CO2!AG53","v":0},{"$f":"NTS_CO2!AH53","v":0},{"$f":"NTS_CO2!AI53","v":0},{"$f":"NTS_CO2!AJ53","v":0},{"$f":"NTS_CO2!AK53","v":0},{"$f":"NTS_CO2!AL53","v":0},{"$f":"NTS_CO2!AM53","v":0},{"$f":"NTS_CO2!AN53","v":0},{"$f":"NTS_CO2!AO53","v":0},{"$f":"NTS_CO2!AP53","v":0},{"$f":"NTS_CO2!AQ53","v":0},{"$f":"NTS_CO2!AR53","v":0},{"$f":"NTS_CO2!AS53","v":0},{"$f":"NTS_CO2!AT53","v":0},{"$f":"NTS_CO2!AU53","v":0},{"$f":"NTS_CO2!AV53","v":0},{"$f":"NTS_CO2!AW53","v":0},{"$f":"NTS_CO2!AX53","v":0},{"$f":"NTS_CO2!AY53","v":0},{"$f":"NTS_CO2!AZ53","v":0},{"$f":"NTS_CO2!BA53","v":0},{"$f":"NTS_CO2!BB53","v":0},{"$f":"NTS_CO2!BC53","v":0},{"$f":"NTS_CO2!BD53","v":0},{"$f":"NTS_CO2!BE53","v":0},{"$f":"NTS_CO2!BF53","v":0},{"$f":"NTS_CO2!BG53","v":0},{"$f":"NTS_CO2!BH53","v":0},{"$f":"NTS_CO2!BI53","v":0},{"$f":"NTS_CO2!BJ53","v":0},{"$f":"NTS_CO2!BK53","v":0},{"$f":"NTS_CO2!BL53","v":0},{"$f":"NTS_CO2!BM53","v":0},{"$f":"NTS_CO2!BN53","v":0},{"$f":"NTS_CO2!BO53","v":0},{"$f":"NTS_CO2!BP53","v":0},{"$f":"NTS_CO2!BQ53","v":0},{"$f":"NTS_CO2!BR53","v":0},{"$f":"NTS_CO2!BS53","v":0},{"$f":"NTS_CO2!BT53","v":0},{"$f":"NTS_CO2!BU53","v":0},{"$f":"NTS_CO2!BV53","v":0},{"$f":"NTS_CO2!BW53","v":0},{"$f":"NTS_CO2!BX53","v":0},{"$f":"NTS_CO2!BY53","v":0},{"$f":"NTS_CO2!BZ53","v":0},{"$f":"NTS_CO2!CA53","v":0},{"$f":"NTS_CO2!CB53","v":0},{"$f":"NTS_CO2!CC53","v":0},{"$f":"NTS_CO2!CD53","v":0},{"$f":"NTS_CO2!CE53","v":0},{"$f":"NTS_CO2!CF53","v":0},{"$f":"NTS_CO2!CG53","v":0},{"$f":"NTS_CO2!CH53","v":0},{"$f":"NTS_CO2!CI53","v":0},{"$f":"NTS_CO2!CJ53","v":0},{"$f":"NTS_CO2!CK53","v":0},{"$f":"NTS_CO2!CL53","v":0},{"$f":"NTS_CO2!CM53","v":0},{"$f":"NTS_CO2!CN53","v":0},{"$f":"NTS_CO2!CO53","v":0},{"$f":"NTS_CO2!CP53","v":0},{"$f":"NTS_CO2!CQ53","v":0},{"$f":"NTS_CO2!CR53","v":0},{"$f":"NTS_CO2!CS53","v":0},{"$f":"NTS_CO2!CT53","v":0},{"$f":"NTS_CO2!CU53","v":0},{"$f":"NTS_CO2!CV53","v":0},{"$f":"NTS_CO2!CW53","v":0},{"$f":"NTS_CO2!CX53","v":0},{"$f":"NTS_CO2!CY53","v":0}]
["Weight (annual CO2e / total CO2e)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"N9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"O9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"P9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"Q9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"R9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"S9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"T9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"U9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"V9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"W9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"X9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"Y9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"Z9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AA9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AB9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AC9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AD9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AE9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AF9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AG9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AH9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AI9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AJ9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AK9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AL9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AM9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AN9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AO9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AP9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AQ9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AR9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AS9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AT9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AU9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AV9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AW9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AX9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AY9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"AZ9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BA9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BB9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BC9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BD9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BE9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BF9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BG9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BH9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BI9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BJ9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BK9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BL9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BM9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BN9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BO9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BP9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BQ9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BR9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BS9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BT9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BU9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BV9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BW9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BX9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BY9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"BZ9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CA9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CB9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CC9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CD9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CE9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CF9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CG9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CH9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CI9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CJ9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CK9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CL9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CM9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CN9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CO9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CP9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CQ9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CR9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CS9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CT9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CU9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CV9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CW9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CX9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}},{"$f":"CY9/NTS_CO2!$B$56","v":{"$error":"#DIV/0!"}}]
[]
["Discounted non-traded price * weight",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M7*M10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AI7*AI10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BB7*BB10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["WAD NTS (£ 2022)",{"$f":"IF(NTS_CO2!B56=0,\"-\",SUM(C12:CY12))","v":"-"}]

{"sheet":"TS_costcomp","index":27,"n_rows":14,"n_cols":93,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Calculating the Weighted Average Discounted (WAD) EUA"]
[]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
["EUA (EU Allowance price)","(£, 2022)",{"$f":"'Carbon Values'!L5","v":218},{"$f":"'Carbon Values'!M5","v":221},{"$f":"'Carbon Values'!N5","v":224},{"$f":"'Carbon Values'!O5","v":228},{"$f":"'Carbon Values'!P5","v":231},{"$f":"'Carbon Values'!Q5","v":235},{"$f":"'Carbon Values'!R5","v":238},{"$f":"'Carbon Values'!S5","v":242},{"$f":"'Carbon Values'!T5","v":246},{"$f":"'Carbon Values'!U5","v":249},{"$f":"'Carbon Values'!V5","v":253},{"$f":"'Carbon Values'!W5","v":257},{"$f":"'Carbon Values'!X5","v":261},{"$f":"'Carbon Values'!Y5","v":265},{"$f":"'Carbon Values'!Z5","v":269},{"$f":"'Carbon Values'!AA5","v":273},{"$f":"'Carbon Values'!AB5","v":277},{"$f":"'Carbon Values'!AC5","v":281},{"$f":"'Carbon Values'!AD5","v":286},{"$f":"'Carbon Values'!AE5","v":290},{"$f":"'Carbon Values'!AF5","v":294},{"$f":"'Carbon Values'!AG5","v":299},{"$f":"'Carbon Values'!AH5","v":304},{"$f":"'Carbon Values'!AI5","v":308},{"$f":"'Carbon Values'!AJ5","v":313},{"$f":"'Carbon Values'!AK5","v":318},{"$f":"'Carbon Values'!AL5","v":322},{"$f":"'Carbon Values'!AM5","v":327},{"$f":"'Carbon Values'!AN5","v":332},{"$f":"'Carbon Values'!AO5","v":337},{"$f":"'Carbon Values'!AP5","v":343},{"$f":"'Carbon Values'!AQ5","v":348},{"$f":"'Carbon Values'!AR5","v":353},{"$f":"'Carbon Values'!AS5","v":358},{"$f":"'Carbon Values'!AT5","v":364},{"$f":"'Carbon Values'!AU5","v":369},{"$f":"'Carbon Values'!AV5","v":375},{"$f":"'Carbon Values'!AW5","v":380},{"$f":"'Carbon Values'!AX5","v":386},{"$f":"'Carbon Values'!AY5","v":392},{"$f":"'Carbon Values'!AZ5","v":398},{"$f":"'Carbon Values'!BA5","v":404},{"$f":"'Carbon Values'!BB5","v":410},{"$f":"'Carbon Values'!BC5","v":416},{"$f":"'Carbon Values'!BD5","v":422},{"$f":"'Carbon Values'!BE5","v":428},{"$f":"'Carbon Values'!BF5","v":435},{"$f":"'Carbon Values'!BG5","v":441},{"$f":"'Carbon Values'!BH5","v":448},{"$f":"'Carbon Values'!BI5","v":455},{"$f":"'Carbon Values'!BJ5","v":461},{"$f":"'Carbon Values'!BK5","v":468},{"$f":"'Carbon Values'!BL5","v":475},{"$f":"'Carbon Values'!BM5","v":482},{"$f":"'Carbon Values'!BN5","v":490},{"$f":"'Carbon Values'!BO5","v":497},{"$f":"'Carbon Values'!BP5","v":505},{"$f":"'Carbon Values'!BQ5","v":512},{"$f":"'Carbon Values'!BR5","v":520},{"$f":"'Carbon Values'!BS5","v":528},{"$f":"'Carbon Values'!BT5","v":535},{"$f":"'Carbon Values'!BU5","v":544},{"$f":"'Carbon Values'!BV5","v":552},{"$f":"'Carbon Values'!BW5","v":560},{"$f":"'Carbon Values'!BX5","v":568},{"$f":"'Carbon Values'!BY5","v":577},{"$f":"'Carbon Values'!BZ5","v":586},{"$f":"'Carbon Values'!CA5","v":594},{"$f":"'Carbon Values'!CB5","v":603},{"$f":"'Carbon Values'!CC5","v":612},{"$f":"'Carbon Values'!CD5","v":621},{"$f":"'Carbon Values'!CE5","v":631},{"$f":"'Carbon Values'!CF5","v":640},{"$f":"'Carbon Values'!CG5","v":650},{"$f":"'Carbon Values'!CH5","v":660},{"$f":"'Carbon Values'!CI5","v":669},{"$f":"'Carbon Values'!CJ5","v":680},{"$f":"'Carbon Values'!CK5","v":690},{"$f":"'Carbon Values'!CL5","v":700},{"$f":"'Carbon Values'!CM5","v":711},{"$f":"'Carbon Values'!CN5","v":721},{"$f":"'Carbon Values'!CO5","v":732},{"$f":"'Carbon Values'!CP5","v":743},{"$f":"'Carbon Values'!CQ5","v":754},{"$f":"'Carbon Values'!CR5","v":765},{"$f":"'Carbon Values'!CS5","v":777},{"$f":"'Carbon Values'!CT5","v":789},{"$f":"'Carbon Values'!CU5","v":800},{"$f":"'Carbon Values'!CV5","v":812},{"$f":"'Carbon Values'!CW5","v":825},{"$f":"'Carbon Values'!CX5","v":837}]
[]
["Discounted EUA schedule","(£, 2022)",{"$f":"C5*discount_factors!L7","v":250.16001413624994},{"$f":"D5*discount_factors!M7","v":245.02665037499995},{"$f":"E5*discount_factors!N7","v":239.95439999999996},{"$f":"F5*discount_factors!O7","v":235.98},{"$f":"G5*discount_factors!P7","v":231},{"$f":"H5*discount_factors!Q7","v":227.05314009661836},{"$f":"I5*discount_factors!R7","v":222.17554668720393},{"$f":"J5*discount_factors!S7","v":218.27013477166142},{"$f":"K5*discount_factors!T7","v":214.37478801384881},{"$f":"L5*discount_factors!U7","v":209.65131854777249},{"$f":"M5*discount_factors!V7","v":205.81566300986145},{"$f":"N5*discount_factors!W7","v":201.99967689574154},{"$f":"O5*discount_factors!X7","v":198.20641617244141},{"$f":"P5*discount_factors!Y7","v":194.43870763024773},{"$f":"Q5*discount_factors!Z7","v":190.69916088792871},{"$f":"R5*discount_factors!AA7","v":186.99017984808484},{"$f":"S5*discount_factors!AB7","v":183.31397362608877},{"$f":"T5*discount_factors!AC7","v":179.67256697511621},{"$f":"U5*discount_factors!AD7","v":176.68559201912851},{"$f":"V5*discount_factors!AE7","v":173.09827940119345},{"$f":"W5*discount_factors!AF7","v":169.55153804414752},{"$f":"X5*discount_factors!AG7","v":166.60393005093863},{"$f":"Y5*discount_factors!AH7","v":163.66178642329615},{"$f":"Z5*discount_factors!AI7","v":160.20795263912794},{"$f":"AA5*discount_factors!AJ7","v":157.3031218271129},{"$f":"AB5*discount_factors!AK7","v":154.41154710074517},{"$f":"AC5*discount_factors!AL7","v":151.06650310345441},{"$f":"AD5*discount_factors!AM7","v":148.22440218090318},{"$f":"AE5*discount_factors!AN7","v":145.40176845295355},{"$f":"AF5*discount_factors!AO7","v":142.60053538398623},{"$f":"AG5*discount_factors!AP7","v":140.23132108174508},{"$f":"AH5*discount_factors!AQ7","v":137.46426032435403},{"$f":"AI5*discount_factors!AR7","v":134.72398216030032},{"$f":"AJ5*discount_factors!AS7","v":132.01183948047111},{"$f":"AK5*discount_factors!AT7","v":129.68534145923809},{"$f":"AL5*discount_factors!AU7","v":127.02099856256001},{"$f":"AM5*discount_factors!AV7","v":124.7211407275441},{"$f":"AN5*discount_factors!AW7","v":122.11023117930245},{"$f":"AO5*discount_factors!AX7","v":119.84375600104435},{"$f":"AP5*discount_factors!AY7","v":117.59092976999172},{"$f":"AQ5*discount_factors!AZ7","v":115.35342119801022},{"$f":"AR5*discount_factors!BA7","v":113.13277052896399},{"$f":"AS5*discount_factors!BB7","v":110.93039631911618},{"$f":"AT5*discount_factors!BC7","v":109.27550288598704},{"$f":"AU5*discount_factors!BD7","v":107.62290472807723},{"$f":"AV5*discount_factors!BE7","v":105.97387204623627},{"$f":"AW5*discount_factors!BF7","v":104.56998988320655},{"$f":"AX5*discount_factors!BG7","v":102.92459667111726},{"$f":"AY5*discount_factors!BH7","v":101.51293245417637},{"$f":"AZ5*discount_factors!BI7","v":100.09618643084745},{"$f":"BA5*discount_factors!BJ7","v":98.462268099051897},{"$f":"BB5*discount_factors!BK7","v":97.045977445309461},{"$f":"BC5*discount_factors!BL7","v":95.628660041743402},{"$f":"BD5*discount_factors!BM7","v":94.21157718982181},{"$f":"BE5*discount_factors!BN7","v":92.985684290804258},{"$f":"BF5*discount_factors!BO7","v":91.56704000897507},{"$f":"BG5*discount_factors!BP7","v":90.331025384408207},{"$f":"BH5*discount_factors!BQ7","v":88.915668551027593},{"$f":"BI5*discount_factors!BR7","v":87.674733856444078},{"$f":"BJ5*discount_factors!BS7","v":86.430656228906784},{"$f":"BK5*discount_factors!BT7","v":85.025744855959715},{"$f":"BL5*discount_factors!BU7","v":83.937946105874389},{"$f":"BM5*discount_factors!BV7","v":82.691580258499883},{"$f":"BN5*discount_factors!BW7","v":81.446610638736345},{"$f":"BO5*discount_factors!BX7","v":80.204013250350627},{"$f":"BP5*discount_factors!BY7","v":79.10179756162367},{"$f":"BQ5*discount_factors!BZ7","v":77.995748634738561},{"$f":"BR5*discount_factors!CA7","v":76.757802924276305},{"$f":"BS5*discount_factors!CB7","v":75.651262076000478},{"$f":"BT5*discount_factors!CC7","v":74.544063485988005},{"$f":"BU5*discount_factors!CD7","v":73.437184188080707},{"$f":"BV5*discount_factors!CE7","v":72.446356835481325},{"$f":"BW5*discount_factors!CF7","v":71.339480212804517},{"$f":"BX5*discount_factors!CG7","v":70.343844263232612},{"$f":"BY5*discount_factors!CH7","v":69.345686652327885},{"$f":"BZ5*discount_factors!CI7","v":68.243989953526565},{"$f":"CA5*discount_factors!CJ7","v":67.345716934996531},{"$f":"CB5*discount_factors!CK7","v":66.345723422540843},{"$f":"CC5*discount_factors!CL7","v":65.346850141801866},{"$f":"CD5*discount_factors!CM7","v":64.440513801416259},{"$f":"CE5*discount_factors!CN7","v":63.443543826992098},{"$f":"CF5*discount_factors!CO7","v":62.535413437860328},{"$f":"CG5*discount_factors!CP7","v":61.626362385710408},{"$f":"CH5*discount_factors!CQ7","v":60.717214701388556},{"$f":"CI5*discount_factors!CR7","v":59.808747194975979},{"$f":"CJ5*discount_factors!CS7","v":58.977595749091101},{"$f":"CK5*discount_factors!CT7","v":58.14412295989414},{"$f":"CL5*discount_factors!CU7","v":57.237622119575363},{"$f":"CM5*discount_factors!CV7","v":56.679206294018528},{"$f":"CN5*discount_factors!CW7","v":56.182080010291102},{"$f":"CO5*discount_factors!CX7","v":55.609047708634037}]
[]
["Change in tonnes CO2e in traded sector","tCO2e",{"$f":"TS_CO2!M44","v":0},{"$f":"TS_CO2!N44","v":0},{"$f":"TS_CO2!O44","v":0},{"$f":"TS_CO2!P44","v":0},{"$f":"TS_CO2!Q44","v":0},{"$f":"TS_CO2!R44","v":0},{"$f":"TS_CO2!S44","v":0},{"$f":"TS_CO2!T44","v":0},{"$f":"TS_CO2!U44","v":0},{"$f":"TS_CO2!V44","v":0},{"$f":"TS_CO2!W44","v":0},{"$f":"TS_CO2!X44","v":0},{"$f":"TS_CO2!Y44","v":0},{"$f":"TS_CO2!Z44","v":0},{"$f":"TS_CO2!AA44","v":0},{"$f":"TS_CO2!AB44","v":0},{"$f":"TS_CO2!AC44","v":0},{"$f":"TS_CO2!AD44","v":0},{"$f":"TS_CO2!AE44","v":0},{"$f":"TS_CO2!AF44","v":0},{"$f":"TS_CO2!AG44","v":0},{"$f":"TS_CO2!AH44","v":0},{"$f":"TS_CO2!AI44","v":0},{"$f":"TS_CO2!AJ44","v":0},{"$f":"TS_CO2!AK44","v":0},{"$f":"TS_CO2!AL44","v":0},{"$f":"TS_CO2!AM44","v":0},{"$f":"TS_CO2!AN44","v":0},{"$f":"TS_CO2!AO44","v":0},{"$f":"TS_CO2!AP44","v":0},{"$f":"TS_CO2!AQ44","v":0},{"$f":"TS_CO2!AR44","v":0},{"$f":"TS_CO2!AS44","v":0},{"$f":"TS_CO2!AT44","v":0},{"$f":"TS_CO2!AU44","v":0},{"$f":"TS_CO2!AV44","v":0},{"$f":"TS_CO2!AW44","v":0},{"$f":"TS_CO2!AX44","v":0},{"$f":"TS_CO2!AY44","v":0},{"$f":"TS_CO2!AZ44","v":0},{"$f":"TS_CO2!BA44","v":0},{"$f":"TS_CO2!BB44","v":0},{"$f":"TS_CO2!BC44","v":0},{"$f":"TS_CO2!BD44","v":0},{"$f":"TS_CO2!BE44","v":0},{"$f":"TS_CO2!BF44","v":0},{"$f":"TS_CO2!BG44","v":0},{"$f":"TS_CO2!BH44","v":0},{"$f":"TS_CO2!BI44","v":0},{"$f":"TS_CO2!BJ44","v":0},{"$f":"TS_CO2!BK44","v":0},{"$f":"TS_CO2!BL44","v":0},{"$f":"TS_CO2!BM44","v":0},{"$f":"TS_CO2!BN44","v":0},{"$f":"TS_CO2!BO44","v":0},{"$f":"TS_CO2!BP44","v":0},{"$f":"TS_CO2!BQ44","v":0},{"$f":"TS_CO2!BR44","v":0},{"$f":"TS_CO2!BS44","v":0},{"$f":"TS_CO2!BT44","v":0},{"$f":"TS_CO2!BU44","v":0},{"$f":"TS_CO2!BV44","v":0},{"$f":"TS_CO2!BW44","v":0},{"$f":"TS_CO2!BX44","v":0},{"$f":"TS_CO2!BY44","v":0},{"$f":"TS_CO2!BZ44","v":0},{"$f":"TS_CO2!CA44","v":0},{"$f":"TS_CO2!CB44","v":0},{"$f":"TS_CO2!CC44","v":0},{"$f":"TS_CO2!CD44","v":0},{"$f":"TS_CO2!CE44","v":0},{"$f":"TS_CO2!CF44","v":0},{"$f":"TS_CO2!CG44","v":0},{"$f":"TS_CO2!CH44","v":0},{"$f":"TS_CO2!CI44","v":0},{"$f":"TS_CO2!CJ44","v":0},{"$f":"TS_CO2!CK44","v":0},{"$f":"TS_CO2!CL44","v":0},{"$f":"TS_CO2!CM44","v":0},{"$f":"TS_CO2!CN44","v":0},{"$f":"TS_CO2!CO44","v":0},{"$f":"TS_CO2!CP44","v":0},{"$f":"TS_CO2!CQ44","v":0},{"$f":"TS_CO2!CR44","v":0},{"$f":"TS_CO2!CS44","v":0},{"$f":"TS_CO2!CT44","v":0},{"$f":"TS_CO2!CU44","v":0},{"$f":"TS_CO2!CV44","v":0},{"$f":"TS_CO2!CW44","v":0},{"$f":"TS_CO2!CX44","v":0},{"$f":"TS_CO2!CY44","v":0}]
["Weight (annual CO2e / total CO2e)",null,{"$f":"C9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"D9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"E9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"F9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"G9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"H9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"I9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"J9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"K9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"L9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"M9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"N9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"O9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"P9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"Q9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"R9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"S9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"T9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"U9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"V9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"W9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"X9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"Y9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"Z9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AA9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AB9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AC9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AD9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AE9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AF9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AG9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AH9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AI9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AJ9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AK9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AL9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AM9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AN9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AO9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AP9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AQ9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AR9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AS9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AT9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AU9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AV9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AW9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AX9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AY9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"AZ9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BA9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BB9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BC9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BD9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BE9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BF9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BG9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BH9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BI9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BJ9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BK9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BL9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BM9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BN9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BO9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BP9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BQ9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BR9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BS9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BT9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BU9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BV9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BW9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BX9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BY9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"BZ9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CA9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CB9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CC9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CD9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CE9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CF9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CG9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CH9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CI9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CJ9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CK9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CL9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CM9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CN9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}},{"$f":"CO9/TS_CO2!$B$47","v":{"$error":"#DIV/0!"}}]
[]
["Discounted SPC * weight",null,{"$f":"C7*C10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Y7*Y10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AR7*AR10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BA7*BA10","v":{"$error":"#DIV/0!"}},{"$f":"BB7*BB10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["WAD EUA (£, 2022)",{"$f":"IF(TS_CO2!B47=0,\"-\",SUM(C12:CO12))","v":"-"}]

{"sheet":"reset_data","index":28,"n_rows":79,"n_cols":103,"rows_kept":79,"cut":false,"hidden":false,"merged":[[47,0,47,1],[58,0,58,1],[69,0,69,1],[77,0,77,1],[0,0,0,1],[1,0,1,1],[12,0,12,1],[23,0,23,1],[35,0,35,1],[36,0,36,1]]}
["TRADED"]
["Electricity",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Net Change - Domestic","(GWh)"]
["Net Change - Commercial","(GWh)"]
["Net Change - Industrial","(GWh)"]
["Direct Rebound - Domestic","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Domestic","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gas",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2011,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Net Change - Domestic","(GWh)"]
["Net Change - Commercial","(GWh)"]
["Net Change - Industrial","(GWh)"]
["Direct Rebound - Domestic","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Domestic","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Coal",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Net Change - Domestic","(GWh)"]
["Net Change - Commercial","(GWh)"]
["Net Change - Industrial","(GWh)"]
["Direct Rebound - Domestic","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Domestic","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["NON-TRADED"]
["Gas",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Net Change - Domestic","(GWh)"]
["Net Change - Commercial","(GWh)"]
["Net Change - Industrial","(GWh)"]
["Direct Rebound - Domestic","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Domestic","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Coal",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Net Change - Domestic","(GWh)"]
["Net Change - Commercial","(GWh)"]
["Net Change - Industrial","(GWh)"]
["Direct Rebound - Domestic","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Domestic","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial","(GWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Hydrocarbon Oils",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Net Change - Domestic (Burning Oil)","(litres)"]
["Net Change - Commercial (Gas Oil)","(litres)"]
["Net Change - Industrial (Gas Oil)","(litres)"]
["Direct Rebound - Domestic (Burning Oil)","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial (Gas Oil)","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial (Gas Oil)","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Domestic (Burning Oil)","(litres)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Commercial (Gas Oil)","(litres)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Industrial (Gas Oil)","(litres)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Road Transport",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Net Change - Petrol","(litres)"]
["Net Change - DERV","(litres)"]
["Direct Rebound - Petrol","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - DERV","(%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - Petrol","(litres)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Rebound - DERV","(litres)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Biomass",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Biomass","(GWh)"]

{"sheet":"renewables_factor","index":29,"n_rows":5,"n_cols":63,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["Marginal cost of renewables electricity generation"]
[]
[null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[]
["Cost of marginal renewables generation","(£/MWh)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"renewables_costs","index":30,"n_rows":50,"n_cols":64,"rows_kept":50,"cut":false,"hidden":true,"merged":[[2,0,2,1]]}
["Changes in cost of meeting renewables targets"]
[]
["Change in total final energy consumption in:",null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,"TOTAL"]
[]
["Electricity (traded)","(MWh)",{"$f":"SUM(changes_in_energy!C12:C14)*1000","v":0},{"$f":"SUM(changes_in_energy!D12:D14)*1000","v":0},{"$f":"SUM(changes_in_energy!E12:E14)*1000","v":0},{"$f":"SUM(changes_in_energy!F12:F14)*1000","v":0},{"$f":"SUM(changes_in_energy!G12:G14)*1000","v":0},{"$f":"SUM(changes_in_energy!H12:H14)*1000","v":0},{"$f":"SUM(changes_in_energy!I12:I14)*1000","v":0},{"$f":"SUM(changes_in_energy!J12:J14)*1000","v":0},{"$f":"SUM(changes_in_energy!K12:K14)*1000","v":0},{"$f":"SUM(changes_in_energy!L12:L14)*1000","v":0},{"$f":"SUM(changes_in_energy!M12:M14)*1000","v":0},{"$f":"SUM(changes_in_energy!N12:N14)*1000","v":0},{"$f":"SUM(changes_in_energy!O12:O14)*1000","v":0},{"$f":"SUM(changes_in_energy!P12:P14)*1000","v":0},{"$f":"SUM(changes_in_energy!Q12:Q14)*1000","v":0},{"$f":"SUM(changes_in_energy!R12:R14)*1000","v":0},{"$f":"SUM(changes_in_energy!S12:S14)*1000","v":0},{"$f":"SUM(changes_in_energy!T12:T14)*1000","v":0},{"$f":"SUM(changes_in_energy!U12:U14)*1000","v":0},{"$f":"SUM(changes_in_energy!V12:V14)*1000","v":0},{"$f":"SUM(changes_in_energy!W12:W14)*1000","v":0},{"$f":"SUM(changes_in_energy!X12:X14)*1000","v":0},{"$f":"SUM(changes_in_energy!Y12:Y14)*1000","v":0},{"$f":"SUM(changes_in_energy!Z12:Z14)*1000","v":0},{"$f":"SUM(changes_in_energy!AA12:AA14)*1000","v":0},{"$f":"SUM(changes_in_energy!AB12:AB14)*1000","v":0},{"$f":"SUM(changes_in_energy!AC12:AC14)*1000","v":0},{"$f":"SUM(changes_in_energy!AD12:AD14)*1000","v":0},{"$f":"SUM(changes_in_energy!AE12:AE14)*1000","v":0},{"$f":"SUM(changes_in_energy!AF12:AF14)*1000","v":0},{"$f":"SUM(changes_in_energy!AG12:AG14)*1000","v":0},{"$f":"SUM(changes_in_energy!AH12:AH14)*1000","v":0},{"$f":"SUM(changes_in_energy!AI12:AI14)*1000","v":0},{"$f":"SUM(changes_in_energy!AJ12:AJ14)*1000","v":0},{"$f":"SUM(changes_in_energy!AK12:AK14)*1000","v":0},{"$f":"SUM(changes_in_energy!AL12:AL14)*1000","v":0},{"$f":"SUM(changes_in_energy!AM12:AM14)*1000","v":0},{"$f":"SUM(changes_in_energy!AN12:AN14)*1000","v":0},{"$f":"SUM(changes_in_energy!AO12:AO14)*1000","v":0},{"$f":"SUM(changes_in_energy!AP12:AP14)*1000","v":0},{"$f":"SUM(changes_in_energy!AQ12:AQ14)*1000","v":0},{"$f":"SUM(changes_in_energy!AR12:AR14)*1000","v":0},{"$f":"SUM(changes_in_energy!AS12:AS14)*1000","v":0},{"$f":"SUM(changes_in_energy!AT12:AT14)*1000","v":0},{"$f":"SUM(changes_in_energy!AU12:AU14)*1000","v":0},{"$f":"SUM(changes_in_energy!AV12:AV14)*1000","v":0},{"$f":"SUM(changes_in_energy!AW12:AW14)*1000","v":0},{"$f":"SUM(changes_in_energy!AX12:AX14)*1000","v":0},{"$f":"SUM(changes_in_energy!AY12:AY14)*1000","v":0},{"$f":"SUM(changes_in_energy!AZ12:AZ14)*1000","v":0},{"$f":"SUM(changes_in_energy!BA12:BA14)*1000","v":0},{"$f":"SUM(changes_in_energy!BB12:BB14)*1000","v":0},{"$f":"SUM(changes_in_energy!BC12:BC14)*1000","v":0},{"$f":"SUM(changes_in_energy!BD12:BD14)*1000","v":0},{"$f":"SUM(changes_in_energy!BE12:BE14)*1000","v":0},{"$f":"SUM(changes_in_energy!BF12:BF14)*1000","v":0},{"$f":"SUM(changes_in_energy!BG12:BG14)*1000","v":0},{"$f":"SUM(changes_in_energy!BH12:BH14)*1000","v":0},{"$f":"SUM(changes_in_energy!BI12:BI14)*1000","v":0},{"$f":"SUM(changes_in_energy!BJ12:BJ14)*1000","v":0},{"$f":"SUM(changes_in_energy!BK12:BK14)*1000","v":0}]
["Electricity (traded) (if included)","(MWh)",{"$f":"IF(addt_assm!$G$8=\"YES\",C5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",D5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",E5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",F5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",G5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",H5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",I5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",J5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",K5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",L5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",M5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",N5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",O5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",P5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",Q5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",R5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",S5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",T5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",U5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",V5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",W5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",X5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",Y5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",Z5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AA5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AB5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AC5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AD5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AE5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AF5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AG5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AH5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AI5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AJ5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AK5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AL5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AM5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AN5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AO5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AP5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AQ5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AR5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AS5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AT5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AU5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AV5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AW5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AX5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AY5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",AZ5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BA5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BB5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BC5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BD5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BE5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BF5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BG5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BH5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BI5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BJ5,0)","v":0},{"$f":"IF(addt_assm!$G$8=\"YES\",BK5,0)","v":0}]
["Electricity (traded) £ DISCOUNTED","(£ 2009)",{"$f":"(C5*C$45)*discount_factors!C7","v":0},{"$f":"(D5*D$45)*discount_factors!D7","v":0},{"$f":"(E5*E45)*discount_factors!E7","v":0},{"$f":"(F5*F45)*discount_factors!F7","v":0},{"$f":"(G5*G45)*discount_factors!G7","v":0},{"$f":"(H5*H45)*discount_factors!H7","v":0},{"$f":"(I5*I45)*discount_factors!I7","v":0},{"$f":"(J5*J45)*discount_factors!J7","v":0},{"$f":"(K5*K45)*discount_factors!K7","v":0},{"$f":"(L5*L45)*discount_factors!L7","v":0},{"$f":"(M5*M45)*discount_factors!M7","v":0},{"$f":"(N5*N45)*discount_factors!N7","v":0},{"$f":"(O5*O45)*discount_factors!O7","v":0},{"$f":"(P5*P45)*discount_factors!P7","v":0},{"$f":"(Q5*Q45)*discount_factors!Q7","v":0},{"$f":"(R5*R45)*discount_factors!R7","v":0},{"$f":"(S5*S45)*discount_factors!S7","v":0},{"$f":"(T5*T45)*discount_factors!T7","v":0},{"$f":"(U5*U45)*discount_factors!U7","v":0},{"$f":"(V5*V45)*discount_factors!V7","v":0},{"$f":"(W5*W45)*discount_factors!W7","v":0},{"$f":"(X5*X45)*discount_factors!X7","v":0},{"$f":"(Y5*Y45)*discount_factors!Y7","v":0},{"$f":"(Z5*Z45)*discount_factors!Z7","v":0},{"$f":"(AA5*AA45)*discount_factors!AA7","v":0},{"$f":"(AB5*AB45)*discount_factors!AB7","v":0},{"$f":"(AC5*AC45)*discount_factors!AC7","v":0},{"$f":"(AD5*AD45)*discount_factors!AD7","v":0},{"$f":"(AE5*AE45)*discount_factors!AE7","v":0},{"$f":"(AF5*AF45)*discount_factors!AF7","v":0},{"$f":"(AG5*AG45)*discount_factors!AG7","v":0},{"$f":"(AH5*AH45)*discount_factors!AH7","v":0},{"$f":"(AI5*AI45)*discount_factors!AI7","v":0},{"$f":"(AJ5*AJ45)*discount_factors!AJ7","v":0},{"$f":"(AK5*AK45)*discount_factors!AK7","v":0},{"$f":"(AL5*AL45)*discount_factors!AL7","v":0},{"$f":"(AM5*AM45)*discount_factors!AM7","v":0},{"$f":"(AN5*AN45)*discount_factors!AN7","v":0},{"$f":"(AO5*AO45)*discount_factors!AO7","v":0},{"$f":"(AP5*AP45)*discount_factors!AP7","v":0},{"$f":"(AQ5*AQ45)*discount_factors!AQ7","v":0},{"$f":"(AR5*AR45)*discount_factors!AR7","v":0},{"$f":"(AS5*AS45)*discount_factors!AS7","v":0},{"$f":"(AT5*AT45)*discount_factors!AT7","v":0},{"$f":"(AU5*AU45)*discount_factors!AU7","v":0},{"$f":"(AV5*AV45)*discount_factors!AV7","v":0},{"$f":"(AW5*AW45)*discount_factors!AW7","v":0},{"$f":"(AX5*AX45)*discount_factors!AX7","v":0},{"$f":"(AY5*AY45)*discount_factors!AY7","v":0},{"$f":"(AZ5*AZ45)*discount_factors!AZ7","v":0},{"$f":"(BA5*BA45)*discount_factors!BA7","v":0},{"$f":"(BB5*BB45)*discount_factors!BB7","v":0},{"$f":"(BC5*BC45)*discount_factors!BC7","v":0},{"$f":"(BD5*BD45)*discount_factors!BD7","v":0},{"$f":"(BE5*BE45)*discount_factors!BE7","v":0},{"$f":"(BF5*BF45)*discount_factors!BF7","v":0},{"$f":"(BG5*BG45)*discount_factors!BG7","v":0},{"$f":"(BH5*BH45)*discount_factors!BH7","v":0},{"$f":"(BI5*BI45)*discount_factors!BI7","v":0},{"$f":"(BJ5*BJ45)*discount_factors!BJ7","v":0},{"$f":"(BK5*BK45)*discount_factors!BK7","v":0},{"$f":"SUM(C7:BK7)","v":0}]
[]
["Gas (traded)","(MWh)",{"$f":"SUM(changes_in_energy!C23:C25)*1000","v":0},{"$f":"SUM(changes_in_energy!D23:D25)*1000","v":0},{"$f":"SUM(changes_in_energy!E23:E25)*1000","v":0},{"$f":"SUM(changes_in_energy!F23:F25)*1000","v":0},{"$f":"SUM(changes_in_energy!G23:G25)*1000","v":0},{"$f":"SUM(changes_in_energy!H23:H25)*1000","v":0},{"$f":"SUM(changes_in_energy!I23:I25)*1000","v":0},{"$f":"SUM(changes_in_energy!J23:J25)*1000","v":0},{"$f":"SUM(changes_in_energy!K23:K25)*1000","v":0},{"$f":"SUM(changes_in_energy!L23:L25)*1000","v":0},{"$f":"SUM(changes_in_energy!M23:M25)*1000","v":0},{"$f":"SUM(changes_in_energy!N23:N25)*1000","v":0},{"$f":"SUM(changes_in_energy!O23:O25)*1000","v":0},{"$f":"SUM(changes_in_energy!P23:P25)*1000","v":0},{"$f":"SUM(changes_in_energy!Q23:Q25)*1000","v":0},{"$f":"SUM(changes_in_energy!R23:R25)*1000","v":0},{"$f":"SUM(changes_in_energy!S23:S25)*1000","v":0},{"$f":"SUM(changes_in_energy!T23:T25)*1000","v":0},{"$f":"SUM(changes_in_energy!U23:U25)*1000","v":0},{"$f":"SUM(changes_in_energy!V23:V25)*1000","v":0},{"$f":"SUM(changes_in_energy!W23:W25)*1000","v":0},{"$f":"SUM(changes_in_energy!X23:X25)*1000","v":0},{"$f":"SUM(changes_in_energy!Y23:Y25)*1000","v":0},{"$f":"SUM(changes_in_energy!Z23:Z25)*1000","v":0},{"$f":"SUM(changes_in_energy!AA23:AA25)*1000","v":0},{"$f":"SUM(changes_in_energy!AB23:AB25)*1000","v":0},{"$f":"SUM(changes_in_energy!AC23:AC25)*1000","v":0},{"$f":"SUM(changes_in_energy!AD23:AD25)*1000","v":0},{"$f":"SUM(changes_in_energy!AE23:AE25)*1000","v":0},{"$f":"SUM(changes_in_energy!AF23:AF25)*1000","v":0},{"$f":"SUM(changes_in_energy!AG23:AG25)*1000","v":0},{"$f":"SUM(changes_in_energy!AH23:AH25)*1000","v":0},{"$f":"SUM(changes_in_energy!AI23:AI25)*1000","v":0},{"$f":"SUM(changes_in_energy!AJ23:AJ25)*1000","v":0},{"$f":"SUM(changes_in_energy!AK23:AK25)*1000","v":0},{"$f":"SUM(changes_in_energy!AL23:AL25)*1000","v":0},{"$f":"SUM(changes_in_energy!AM23:AM25)*1000","v":0},{"$f":"SUM(changes_in_energy!AN23:AN25)*1000","v":0},{"$f":"SUM(changes_in_energy!AO23:AO25)*1000","v":0},{"$f":"SUM(changes_in_energy!AP23:AP25)*1000","v":0},{"$f":"SUM(changes_in_energy!AQ23:AQ25)*1000","v":0},{"$f":"SUM(changes_in_energy!AR23:AR25)*1000","v":0},{"$f":"SUM(changes_in_energy!AS23:AS25)*1000","v":0},{"$f":"SUM(changes_in_energy!AT23:AT25)*1000","v":0},{"$f":"SUM(changes_in_energy!AU23:AU25)*1000","v":0},{"$f":"SUM(changes_in_energy!AV23:AV25)*1000","v":0},{"$f":"SUM(changes_in_energy!AW23:AW25)*1000","v":0},{"$f":"SUM(changes_in_energy!AX23:AX25)*1000","v":0},{"$f":"SUM(changes_in_energy!AY23:AY25)*1000","v":0},{"$f":"SUM(changes_in_energy!AZ23:AZ25)*1000","v":0},{"$f":"SUM(changes_in_energy!BA23:BA25)*1000","v":0},{"$f":"SUM(changes_in_energy!BB23:BB25)*1000","v":0},{"$f":"SUM(changes_in_energy!BC23:BC25)*1000","v":0},{"$f":"SUM(changes_in_energy!BD23:BD25)*1000","v":0},{"$f":"SUM(changes_in_energy!BE23:BE25)*1000","v":0},{"$f":"SUM(changes_in_energy!BF23:BF25)*1000","v":0},{"$f":"SUM(changes_in_energy!BG23:BG25)*1000","v":0},{"$f":"SUM(changes_in_energy!BH23:BH25)*1000","v":0},{"$f":"SUM(changes_in_energy!BI23:BI25)*1000","v":0},{"$f":"SUM(changes_in_energy!BJ23:BJ25)*1000","v":0},{"$f":"SUM(changes_in_energy!BK23:BK25)*1000","v":0}]
["Gas (traded) (if included)","(MWh)",{"$f":"IF(addt_assm!$G$9=\"YES\",C9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",D9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",E9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",F9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",G9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",H9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",I9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",J9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",K9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",L9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",M9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",N9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",O9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",P9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",Q9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",R9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",S9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",T9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",U9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",V9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",W9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",X9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",Y9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",Z9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AA9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AB9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AC9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AD9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AE9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AF9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AG9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AH9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AI9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AJ9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AK9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AL9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AM9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AN9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AO9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AP9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AQ9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AR9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AS9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AT9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AU9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AV9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AW9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AX9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AY9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",AZ9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BA9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BB9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BC9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BD9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BE9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BF9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BG9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BH9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BI9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BJ9,0)","v":0},{"$f":"IF(addt_assm!$G$9=\"YES\",BK9,0)","v":0}]
["Gas (traded) £ DISCOUNTED","(£ 2009)",{"$f":"(C9*C$45)*discount_factors!C7","v":0},{"$f":"(D9*D$45)*discount_factors!D7","v":0},{"$f":"(E9*E$45)*discount_factors!E7","v":0},{"$f":"(F9*F$45)*discount_factors!F7","v":0},{"$f":"(G9*G$45)*discount_factors!G7","v":0},{"$f":"(H9*H$45)*discount_factors!H7","v":0},{"$f":"(I9*I$45)*discount_factors!I7","v":0},{"$f":"(J9*J$45)*discount_factors!J7","v":0},{"$f":"(K9*K$45)*discount_factors!K7","v":0},{"$f":"(L9*L$45)*discount_factors!L7","v":0},{"$f":"(M9*M$45)*discount_factors!M7","v":0},{"$f":"(N9*N$45)*discount_factors!N7","v":0},{"$f":"(O9*O$45)*discount_factors!O7","v":0},{"$f":"(P9*P$45)*discount_factors!P7","v":0},{"$f":"(Q9*Q$45)*discount_factors!Q7","v":0},{"$f":"(R9*R$45)*discount_factors!R7","v":0},{"$f":"(S9*S$45)*discount_factors!S7","v":0},{"$f":"(T9*T$45)*discount_factors!T7","v":0},{"$f":"(U9*U$45)*discount_factors!U7","v":0},{"$f":"(V9*V$45)*discount_factors!V7","v":0},{"$f":"(W9*W$45)*discount_factors!W7","v":0},{"$f":"(X9*X$45)*discount_factors!X7","v":0},{"$f":"(Y9*Y$45)*discount_factors!Y7","v":0},{"$f":"(Z9*Z$45)*discount_factors!Z7","v":0},{"$f":"(AA9*AA$45)*discount_factors!AA7","v":0},{"$f":"(AB9*AB$45)*discount_factors!AB7","v":0},{"$f":"(AC9*AC$45)*discount_factors!AC7","v":0},{"$f":"(AD9*AD$45)*discount_factors!AD7","v":0},{"$f":"(AE9*AE$45)*discount_factors!AE7","v":0},{"$f":"(AF9*AF$45)*discount_factors!AF7","v":0},{"$f":"(AG9*AG$45)*discount_factors!AG7","v":0},{"$f":"(AH9*AH$45)*discount_factors!AH7","v":0},{"$f":"(AI9*AI$45)*discount_factors!AI7","v":0},{"$f":"(AJ9*AJ$45)*discount_factors!AJ7","v":0},{"$f":"(AK9*AK$45)*discount_factors!AK7","v":0},{"$f":"(AL9*AL$45)*discount_factors!AL7","v":0},{"$f":"(AM9*AM$45)*discount_factors!AM7","v":0},{"$f":"(AN9*AN$45)*discount_factors!AN7","v":0},{"$f":"(AO9*AO$45)*discount_factors!AO7","v":0},{"$f":"(AP9*AP$45)*discount_factors!AP7","v":0},{"$f":"(AQ9*AQ$45)*discount_factors!AQ7","v":0},{"$f":"(AR9*AR$45)*discount_factors!AR7","v":0},{"$f":"(AS9*AS$45)*discount_factors!AS7","v":0},{"$f":"(AT9*AT$45)*discount_factors!AT7","v":0},{"$f":"(AU9*AU$45)*discount_factors!AU7","v":0},{"$f":"(AV9*AV$45)*discount_factors!AV7","v":0},{"$f":"(AW9*AW$45)*discount_factors!AW7","v":0},{"$f":"(AX9*AX$45)*discount_factors!AX7","v":0},{"$f":"(AY9*AY$45)*discount_factors!AY7","v":0},{"$f":"(AZ9*AZ$45)*discount_factors!AZ7","v":0},{"$f":"(BA9*BA$45)*discount_factors!BA7","v":0},{"$f":"(BB9*BB$45)*discount_factors!BB7","v":0},{"$f":"(BC9*BC$45)*discount_factors!BC7","v":0},{"$f":"(BD9*BD$45)*discount_factors!BD7","v":0},{"$f":"(BE9*BE$45)*discount_factors!BE7","v":0},{"$f":"(BF9*BF$45)*discount_factors!BF7","v":0},{"$f":"(BG9*BG$45)*discount_factors!BG7","v":0},{"$f":"(BH9*BH$45)*discount_factors!BH7","v":0},{"$f":"(BI9*BI$45)*discount_factors!BI7","v":0},{"$f":"(BJ9*BJ$45)*discount_factors!BJ7","v":0},{"$f":"(BK9*BK$45)*discount_factors!BK7","v":0},{"$f":"SUM(C11:BK11)","v":0}]
[]
["Coal (traded)","(MWh)",{"$f":"SUM(changes_in_energy!C34:C36)*1000","v":0},{"$f":"SUM(changes_in_energy!D34:D36)*1000","v":0},{"$f":"SUM(changes_in_energy!E34:E36)*1000","v":0},{"$f":"SUM(changes_in_energy!F34:F36)*1000","v":0},{"$f":"SUM(changes_in_energy!G34:G36)*1000","v":0},{"$f":"SUM(changes_in_energy!H34:H36)*1000","v":0},{"$f":"SUM(changes_in_energy!I34:I36)*1000","v":0},{"$f":"SUM(changes_in_energy!J34:J36)*1000","v":0},{"$f":"SUM(changes_in_energy!K34:K36)*1000","v":0},{"$f":"SUM(changes_in_energy!L34:L36)*1000","v":0},{"$f":"SUM(changes_in_energy!M34:M36)*1000","v":0},{"$f":"SUM(changes_in_energy!N34:N36)*1000","v":0},{"$f":"SUM(changes_in_energy!O34:O36)*1000","v":0},{"$f":"SUM(changes_in_energy!P34:P36)*1000","v":0},{"$f":"SUM(changes_in_energy!Q34:Q36)*1000","v":0},{"$f":"SUM(changes_in_energy!R34:R36)*1000","v":0},{"$f":"SUM(changes_in_energy!S34:S36)*1000","v":0},{"$f":"SUM(changes_in_energy!T34:T36)*1000","v":0},{"$f":"SUM(changes_in_energy!U34:U36)*1000","v":0},{"$f":"SUM(changes_in_energy!V34:V36)*1000","v":0},{"$f":"SUM(changes_in_energy!W34:W36)*1000","v":0},{"$f":"SUM(changes_in_energy!X34:X36)*1000","v":0},{"$f":"SUM(changes_in_energy!Y34:Y36)*1000","v":0},{"$f":"SUM(changes_in_energy!Z34:Z36)*1000","v":0},{"$f":"SUM(changes_in_energy!AA34:AA36)*1000","v":0},{"$f":"SUM(changes_in_energy!AB34:AB36)*1000","v":0},{"$f":"SUM(changes_in_energy!AC34:AC36)*1000","v":0},{"$f":"SUM(changes_in_energy!AD34:AD36)*1000","v":0},{"$f":"SUM(changes_in_energy!AE34:AE36)*1000","v":0},{"$f":"SUM(changes_in_energy!AF34:AF36)*1000","v":0},{"$f":"SUM(changes_in_energy!AG34:AG36)*1000","v":0},{"$f":"SUM(changes_in_energy!AH34:AH36)*1000","v":0},{"$f":"SUM(changes_in_energy!AI34:AI36)*1000","v":0},{"$f":"SUM(changes_in_energy!AJ34:AJ36)*1000","v":0},{"$f":"SUM(changes_in_energy!AK34:AK36)*1000","v":0},{"$f":"SUM(changes_in_energy!AL34:AL36)*1000","v":0},{"$f":"SUM(changes_in_energy!AM34:AM36)*1000","v":0},{"$f":"SUM(changes_in_energy!AN34:AN36)*1000","v":0},{"$f":"SUM(changes_in_energy!AO34:AO36)*1000","v":0},{"$f":"SUM(changes_in_energy!AP34:AP36)*1000","v":0},{"$f":"SUM(changes_in_energy!AQ34:AQ36)*1000","v":0},{"$f":"SUM(changes_in_energy!AR34:AR36)*1000","v":0},{"$f":"SUM(changes_in_energy!AS34:AS36)*1000","v":0},{"$f":"SUM(changes_in_energy!AT34:AT36)*1000","v":0},{"$f":"SUM(changes_in_energy!AU34:AU36)*1000","v":0},{"$f":"SUM(changes_in_energy!AV34:AV36)*1000","v":0},{"$f":"SUM(changes_in_energy!AW34:AW36)*1000","v":0},{"$f":"SUM(changes_in_energy!AX34:AX36)*1000","v":0},{"$f":"SUM(changes_in_energy!AY34:AY36)*1000","v":0},{"$f":"SUM(changes_in_energy!AZ34:AZ36)*1000","v":0},{"$f":"SUM(changes_in_energy!BA34:BA36)*1000","v":0},{"$f":"SUM(changes_in_energy!BB34:BB36)*1000","v":0},{"$f":"SUM(changes_in_energy!BC34:BC36)*1000","v":0},{"$f":"SUM(changes_in_energy!BD34:BD36)*1000","v":0},{"$f":"SUM(changes_in_energy!BE34:BE36)*1000","v":0},{"$f":"SUM(changes_in_energy!BF34:BF36)*1000","v":0},{"$f":"SUM(changes_in_energy!BG34:BG36)*1000","v":0},{"$f":"SUM(changes_in_energy!BH34:BH36)*1000","v":0},{"$f":"SUM(changes_in_energy!BI34:BI36)*1000","v":0},{"$f":"SUM(changes_in_energy!BJ34:BJ36)*1000","v":0},{"$f":"SUM(changes_in_energy!BK34:BK36)*1000","v":0}]
["Coal (traded) (if included)","(MWh)",{"$f":"IF(addt_assm!$G$10=\"YES\",C13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",D13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",E13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",F13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",G13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",H13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",I13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",J13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",K13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",L13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",M13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",N13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",O13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",P13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",Q13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",R13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",S13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",T13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",U13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",V13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",W13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",X13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",Y13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",Z13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AA13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AB13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AC13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AD13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AE13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AF13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AG13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AH13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AI13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AJ13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AK13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AL13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AM13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AN13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AO13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AP13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AQ13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AR13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AS13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AT13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AU13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AV13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AW13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AX13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AY13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",AZ13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BA13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BB13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BC13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BD13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BE13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BF13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BG13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BH13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BI13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BJ13,0)","v":0},{"$f":"IF(addt_assm!$G$10=\"YES\",BK13,0)","v":0}]
["Coal (traded) £ DISCOUNTED","(£ 2009)",{"$f":"(C13*C$45)*discount_factors!C7","v":0},{"$f":"(D13*D$45)*discount_factors!D7","v":0},{"$f":"(E13*E$45)*discount_factors!E7","v":0},{"$f":"(F13*F$45)*discount_factors!F7","v":0},{"$f":"(G13*G$45)*discount_factors!G7","v":0},{"$f":"(H13*H$45)*discount_factors!H7","v":0},{"$f":"(I13*I$45)*discount_factors!I7","v":0},{"$f":"(J13*J$45)*discount_factors!J7","v":0},{"$f":"(K13*K$45)*discount_factors!K7","v":0},{"$f":"(L13*L$45)*discount_factors!L7","v":0},{"$f":"(M13*M$45)*discount_factors!M7","v":0},{"$f":"(N13*N$45)*discount_factors!N7","v":0},{"$f":"(O13*O$45)*discount_factors!O7","v":0},{"$f":"(P13*P$45)*discount_factors!P7","v":0},{"$f":"(Q13*Q$45)*discount_factors!Q7","v":0},{"$f":"(R13*R$45)*discount_factors!R7","v":0},{"$f":"(S13*S$45)*discount_factors!S7","v":0},{"$f":"(T13*T$45)*discount_factors!T7","v":0},{"$f":"(U13*U$45)*discount_factors!U7","v":0},{"$f":"(V13*V$45)*discount_factors!V7","v":0},{"$f":"(W13*W$45)*discount_factors!W7","v":0},{"$f":"(X13*X$45)*discount_factors!X7","v":0},{"$f":"(Y13*Y$45)*discount_factors!Y7","v":0},{"$f":"(Z13*Z$45)*discount_factors!Z7","v":0},{"$f":"(AA13*AA$45)*discount_factors!AA7","v":0},{"$f":"(AB13*AB$45)*discount_factors!AB7","v":0},{"$f":"(AC13*AC$45)*discount_factors!AC7","v":0},{"$f":"(AD13*AD$45)*discount_factors!AD7","v":0},{"$f":"(AE13*AE$45)*discount_factors!AE7","v":0},{"$f":"(AF13*AF$45)*discount_factors!AF7","v":0},{"$f":"(AG13*AG$45)*discount_factors!AG7","v":0},{"$f":"(AH13*AH$45)*discount_factors!AH7","v":0},{"$f":"(AI13*AI$45)*discount_factors!AI7","v":0},{"$f":"(AJ13*AJ$45)*discount_factors!AJ7","v":0},{"$f":"(AK13*AK$45)*discount_factors!AK7","v":0},{"$f":"(AL13*AL$45)*discount_factors!AL7","v":0},{"$f":"(AM13*AM$45)*discount_factors!AM7","v":0},{"$f":"(AN13*AN$45)*discount_factors!AN7","v":0},{"$f":"(AO13*AO$45)*discount_factors!AO7","v":0},{"$f":"(AP13*AP$45)*discount_factors!AP7","v":0},{"$f":"(AQ13*AQ$45)*discount_factors!AQ7","v":0},{"$f":"(AR13*AR$45)*discount_factors!AR7","v":0},{"$f":"(AS13*AS$45)*discount_factors!AS7","v":0},{"$f":"(AT13*AT$45)*discount_factors!AT7","v":0},{"$f":"(AU13*AU$45)*discount_factors!AU7","v":0},{"$f":"(AV13*AV$45)*discount_factors!AV7","v":0},{"$f":"(AW13*AW$45)*discount_factors!AW7","v":0},{"$f":"(AX13*AX$45)*discount_factors!AX7","v":0},{"$f":"(AY13*AY$45)*discount_factors!AY7","v":0},{"$f":"(AZ13*AZ$45)*discount_factors!AZ7","v":0},{"$f":"(BA13*BA$45)*discount_factors!BA7","v":0},{"$f":"(BB13*BB$45)*discount_factors!BB7","v":0},{"$f":"(BC13*BC$45)*discount_factors!BC7","v":0},{"$f":"(BD13*BD$45)*discount_factors!BD7","v":0},{"$f":"(BE13*BE$45)*discount_factors!BE7","v":0},{"$f":"(BF13*BF$45)*discount_factors!BF7","v":0},{"$f":"(BG13*BG$45)*discount_factors!BG7","v":0},{"$f":"(BH13*BH$45)*discount_factors!BH7","v":0},{"$f":"(BI13*BI$45)*discount_factors!BI7","v":0},{"$f":"(BJ13*BJ$45)*discount_factors!BJ7","v":0},{"$f":"(BK13*BK$45)*discount_factors!BK7","v":0},{"$f":"SUM(C15:BK15)","v":0}]
[]
["Gas (non-traded)","(MWh)",{"$f":"SUM(changes_in_energy!C44:C46)*1000","v":0},{"$f":"SUM(changes_in_energy!D44:D46)*1000","v":0},{"$f":"SUM(changes_in_energy!E44:E46)*1000","v":0},{"$f":"SUM(changes_in_energy!F44:F46)*1000","v":0},{"$f":"SUM(changes_in_energy!G44:G46)*1000","v":0},{"$f":"SUM(changes_in_energy!H44:H46)*1000","v":0},{"$f":"SUM(changes_in_energy!I44:I46)*1000","v":0},{"$f":"SUM(changes_in_energy!J44:J46)*1000","v":0},{"$f":"SUM(changes_in_energy!K44:K46)*1000","v":0},{"$f":"SUM(changes_in_energy!L44:L46)*1000","v":0},{"$f":"SUM(changes_in_energy!M44:M46)*1000","v":0},{"$f":"SUM(changes_in_energy!N44:N46)*1000","v":0},{"$f":"SUM(changes_in_energy!O44:O46)*1000","v":0},{"$f":"SUM(changes_in_energy!P44:P46)*1000","v":0},{"$f":"SUM(changes_in_energy!Q44:Q46)*1000","v":0},{"$f":"SUM(changes_in_energy!R44:R46)*1000","v":0},{"$f":"SUM(changes_in_energy!S44:S46)*1000","v":0},{"$f":"SUM(changes_in_energy!T44:T46)*1000","v":0},{"$f":"SUM(changes_in_energy!U44:U46)*1000","v":0},{"$f":"SUM(changes_in_energy!V44:V46)*1000","v":0},{"$f":"SUM(changes_in_energy!W44:W46)*1000","v":0},{"$f":"SUM(changes_in_energy!X44:X46)*1000","v":0},{"$f":"SUM(changes_in_energy!Y44:Y46)*1000","v":0},{"$f":"SUM(changes_in_energy!Z44:Z46)*1000","v":0},{"$f":"SUM(changes_in_energy!AA44:AA46)*1000","v":0},{"$f":"SUM(changes_in_energy!AB44:AB46)*1000","v":0},{"$f":"SUM(changes_in_energy!AC44:AC46)*1000","v":0},{"$f":"SUM(changes_in_energy!AD44:AD46)*1000","v":0},{"$f":"SUM(changes_in_energy!AE44:AE46)*1000","v":0},{"$f":"SUM(changes_in_energy!AF44:AF46)*1000","v":0},{"$f":"SUM(changes_in_energy!AG44:AG46)*1000","v":0},{"$f":"SUM(changes_in_energy!AH44:AH46)*1000","v":0},{"$f":"SUM(changes_in_energy!AI44:AI46)*1000","v":0},{"$f":"SUM(changes_in_energy!AJ44:AJ46)*1000","v":0},{"$f":"SUM(changes_in_energy!AK44:AK46)*1000","v":0},{"$f":"SUM(changes_in_energy!AL44:AL46)*1000","v":0},{"$f":"SUM(changes_in_energy!AM44:AM46)*1000","v":0},{"$f":"SUM(changes_in_energy!AN44:AN46)*1000","v":0},{"$f":"SUM(changes_in_energy!AO44:AO46)*1000","v":0},{"$f":"SUM(changes_in_energy!AP44:AP46)*1000","v":0},{"$f":"SUM(changes_in_energy!AQ44:AQ46)*1000","v":0},{"$f":"SUM(changes_in_energy!AR44:AR46)*1000","v":0},{"$f":"SUM(changes_in_energy!AS44:AS46)*1000","v":0},{"$f":"SUM(changes_in_energy!AT44:AT46)*1000","v":0},{"$f":"SUM(changes_in_energy!AU44:AU46)*1000","v":0},{"$f":"SUM(changes_in_energy!AV44:AV46)*1000","v":0},{"$f":"SUM(changes_in_energy!AW44:AW46)*1000","v":0},{"$f":"SUM(changes_in_energy!AX44:AX46)*1000","v":0},{"$f":"SUM(changes_in_energy!AY44:AY46)*1000","v":0},{"$f":"SUM(changes_in_energy!AZ44:AZ46)*1000","v":0},{"$f":"SUM(changes_in_energy!BA44:BA46)*1000","v":0},{"$f":"SUM(changes_in_energy!BB44:BB46)*1000","v":0},{"$f":"SUM(changes_in_energy!BC44:BC46)*1000","v":0},{"$f":"SUM(changes_in_energy!BD44:BD46)*1000","v":0},{"$f":"SUM(changes_in_energy!BE44:BE46)*1000","v":0},{"$f":"SUM(changes_in_energy!BF44:BF46)*1000","v":0},{"$f":"SUM(changes_in_energy!BG44:BG46)*1000","v":0},{"$f":"SUM(changes_in_energy!BH44:BH46)*1000","v":0},{"$f":"SUM(changes_in_energy!BI44:BI46)*1000","v":0},{"$f":"SUM(changes_in_energy!BJ44:BJ46)*1000","v":0},{"$f":"SUM(changes_in_energy!BK44:BK46)*1000","v":0}]
["Gas (non-traded) (if included)","(MWh)",{"$f":"IF(addt_assm!$G$12=\"YES\",C17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",D17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",E17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",F17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",G17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",H17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",I17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",J17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",K17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",L17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",M17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",N17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",O17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",P17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",Q17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",R17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",S17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",T17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",U17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",V17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",W17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",X17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",Y17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",Z17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AA17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AB17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AC17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AD17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AE17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AF17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AG17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AH17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AI17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AJ17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AK17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AL17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AM17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AN17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AO17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AP17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AQ17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AR17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AS17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AT17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AU17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AV17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AW17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AX17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AY17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",AZ17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BA17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BB17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BC17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BD17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BE17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BF17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BG17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BH17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BI17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BJ17,0)","v":0},{"$f":"IF(addt_assm!$G$12=\"YES\",BK17,0)","v":0}]
["Gas (non-traded) £ DISCOUNTED","(£ 2009)",{"$f":"(C17*C$45)*discount_factors!C7","v":0},{"$f":"(D17*D$45)*discount_factors!D7","v":0},{"$f":"(E17*E$45)*discount_factors!E7","v":0},{"$f":"(F17*F$45)*discount_factors!F7","v":0},{"$f":"(G17*G$45)*discount_factors!G7","v":0},{"$f":"(H17*H$45)*discount_factors!H7","v":0},{"$f":"(I17*I$45)*discount_factors!I7","v":0},{"$f":"(J17*J$45)*discount_factors!J7","v":0},{"$f":"(K17*K$45)*discount_factors!K7","v":0},{"$f":"(L17*L$45)*discount_factors!L7","v":0},{"$f":"(M17*M$45)*discount_factors!M7","v":0},{"$f":"(N17*N$45)*discount_factors!N7","v":0},{"$f":"(O17*O$45)*discount_factors!O7","v":0},{"$f":"(P17*P$45)*discount_factors!P7","v":0},{"$f":"(Q17*Q$45)*discount_factors!Q7","v":0},{"$f":"(R17*R$45)*discount_factors!R7","v":0},{"$f":"(S17*S$45)*discount_factors!S7","v":0},{"$f":"(T17*T$45)*discount_factors!T7","v":0},{"$f":"(U17*U$45)*discount_factors!U7","v":0},{"$f":"(V17*V$45)*discount_factors!V7","v":0},{"$f":"(W17*W$45)*discount_factors!W7","v":0},{"$f":"(X17*X$45)*discount_factors!X7","v":0},{"$f":"(Y17*Y$45)*discount_factors!Y7","v":0},{"$f":"(Z17*Z$45)*discount_factors!Z7","v":0},{"$f":"(AA17*AA$45)*discount_factors!AA7","v":0},{"$f":"(AB17*AB$45)*discount_factors!AB7","v":0},{"$f":"(AC17*AC$45)*discount_factors!AC7","v":0},{"$f":"(AD17*AD$45)*discount_factors!AD7","v":0},{"$f":"(AE17*AE$45)*discount_factors!AE7","v":0},{"$f":"(AF17*AF$45)*discount_factors!AF7","v":0},{"$f":"(AG17*AG$45)*discount_factors!AG7","v":0},{"$f":"(AH17*AH$45)*discount_factors!AH7","v":0},{"$f":"(AI17*AI$45)*discount_factors!AI7","v":0},{"$f":"(AJ17*AJ$45)*discount_factors!AJ7","v":0},{"$f":"(AK17*AK$45)*discount_factors!AK7","v":0},{"$f":"(AL17*AL$45)*discount_factors!AL7","v":0},{"$f":"(AM17*AM$45)*discount_factors!AM7","v":0},{"$f":"(AN17*AN$45)*discount_factors!AN7","v":0},{"$f":"(AO17*AO$45)*discount_factors!AO7","v":0},{"$f":"(AP17*AP$45)*discount_factors!AP7","v":0},{"$f":"(AQ17*AQ$45)*discount_factors!AQ7","v":0},{"$f":"(AR17*AR$45)*discount_factors!AR7","v":0},{"$f":"(AS17*AS$45)*discount_factors!AS7","v":0},{"$f":"(AT17*AT$45)*discount_factors!AT7","v":0},{"$f":"(AU17*AU$45)*discount_factors!AU7","v":0},{"$f":"(AV17*AV$45)*discount_factors!AV7","v":0},{"$f":"(AW17*AW$45)*discount_factors!AW7","v":0},{"$f":"(AX17*AX$45)*discount_factors!AX7","v":0},{"$f":"(AY17*AY$45)*discount_factors!AY7","v":0},{"$f":"(AZ17*AZ$45)*discount_factors!AZ7","v":0},{"$f":"(BA17*BA$45)*discount_factors!BA7","v":0},{"$f":"(BB17*BB$45)*discount_factors!BB7","v":0},{"$f":"(BC17*BC$45)*discount_factors!BC7","v":0},{"$f":"(BD17*BD$45)*discount_factors!BD7","v":0},{"$f":"(BE17*BE$45)*discount_factors!BE7","v":0},{"$f":"(BF17*BF$45)*discount_factors!BF7","v":0},{"$f":"(BG17*BG$45)*discount_factors!BG7","v":0},{"$f":"(BH17*BH$45)*discount_factors!BH7","v":0},{"$f":"(BI17*BI$45)*discount_factors!BI7","v":0},{"$f":"(BJ17*BJ$45)*discount_factors!BJ7","v":0},{"$f":"(BK17*BK$45)*discount_factors!BK7","v":0},{"$f":"SUM(C19:BK19)","v":0}]
[]
["Coal (non-traded)","(MWh)",{"$f":"SUM(changes_in_energy!C55:C57)*1000","v":0},{"$f":"SUM(changes_in_energy!D55:D57)*1000","v":0},{"$f":"SUM(changes_in_energy!E55:E57)*1000","v":0},{"$f":"SUM(changes_in_energy!F55:F57)*1000","v":0},{"$f":"SUM(changes_in_energy!G55:G57)*1000","v":0},{"$f":"SUM(changes_in_energy!H55:H57)*1000","v":0},{"$f":"SUM(changes_in_energy!I55:I57)*1000","v":0},{"$f":"SUM(changes_in_energy!J55:J57)*1000","v":0},{"$f":"SUM(changes_in_energy!K55:K57)*1000","v":0},{"$f":"SUM(changes_in_energy!L55:L57)*1000","v":0},{"$f":"SUM(changes_in_energy!M55:M57)*1000","v":0},{"$f":"SUM(changes_in_energy!N55:N57)*1000","v":0},{"$f":"SUM(changes_in_energy!O55:O57)*1000","v":0},{"$f":"SUM(changes_in_energy!P55:P57)*1000","v":0},{"$f":"SUM(changes_in_energy!Q55:Q57)*1000","v":0},{"$f":"SUM(changes_in_energy!R55:R57)*1000","v":0},{"$f":"SUM(changes_in_energy!S55:S57)*1000","v":0},{"$f":"SUM(changes_in_energy!T55:T57)*1000","v":0},{"$f":"SUM(changes_in_energy!U55:U57)*1000","v":0},{"$f":"SUM(changes_in_energy!V55:V57)*1000","v":0},{"$f":"SUM(changes_in_energy!W55:W57)*1000","v":0},{"$f":"SUM(changes_in_energy!X55:X57)*1000","v":0},{"$f":"SUM(changes_in_energy!Y55:Y57)*1000","v":0},{"$f":"SUM(changes_in_energy!Z55:Z57)*1000","v":0},{"$f":"SUM(changes_in_energy!AA55:AA57)*1000","v":0},{"$f":"SUM(changes_in_energy!AB55:AB57)*1000","v":0},{"$f":"SUM(changes_in_energy!AC55:AC57)*1000","v":0},{"$f":"SUM(changes_in_energy!AD55:AD57)*1000","v":0},{"$f":"SUM(changes_in_energy!AE55:AE57)*1000","v":0},{"$f":"SUM(changes_in_energy!AF55:AF57)*1000","v":0},{"$f":"SUM(changes_in_energy!AG55:AG57)*1000","v":0},{"$f":"SUM(changes_in_energy!AH55:AH57)*1000","v":0},{"$f":"SUM(changes_in_energy!AI55:AI57)*1000","v":0},{"$f":"SUM(changes_in_energy!AJ55:AJ57)*1000","v":0},{"$f":"SUM(changes_in_energy!AK55:AK57)*1000","v":0},{"$f":"SUM(changes_in_energy!AL55:AL57)*1000","v":0},{"$f":"SUM(changes_in_energy!AM55:AM57)*1000","v":0},{"$f":"SUM(changes_in_energy!AN55:AN57)*1000","v":0},{"$f":"SUM(changes_in_energy!AO55:AO57)*1000","v":0},{"$f":"SUM(changes_in_energy!AP55:AP57)*1000","v":0},{"$f":"SUM(changes_in_energy!AQ55:AQ57)*1000","v":0},{"$f":"SUM(changes_in_energy!AR55:AR57)*1000","v":0},{"$f":"SUM(changes_in_energy!AS55:AS57)*1000","v":0},{"$f":"SUM(changes_in_energy!AT55:AT57)*1000","v":0},{"$f":"SUM(changes_in_energy!AU55:AU57)*1000","v":0},{"$f":"SUM(changes_in_energy!AV55:AV57)*1000","v":0},{"$f":"SUM(changes_in_energy!AW55:AW57)*1000","v":0},{"$f":"SUM(changes_in_energy!AX55:AX57)*1000","v":0},{"$f":"SUM(changes_in_energy!AY55:AY57)*1000","v":0},{"$f":"SUM(changes_in_energy!AZ55:AZ57)*1000","v":0},{"$f":"SUM(changes_in_energy!BA55:BA57)*1000","v":0},{"$f":"SUM(changes_in_energy!BB55:BB57)*1000","v":0},{"$f":"SUM(changes_in_energy!BC55:BC57)*1000","v":0},{"$f":"SUM(changes_in_energy!BD55:BD57)*1000","v":0},{"$f":"SUM(changes_in_energy!BE55:BE57)*1000","v":0},{"$f":"SUM(changes_in_energy!BF55:BF57)*1000","v":0},{"$f":"SUM(changes_in_energy!BG55:BG57)*1000","v":0},{"$f":"SUM(changes_in_energy!BH55:BH57)*1000","v":0},{"$f":"SUM(changes_in_energy!BI55:BI57)*1000","v":0},{"$f":"SUM(changes_in_energy!BJ55:BJ57)*1000","v":0},{"$f":"SUM(changes_in_energy!BK55:BK57)*1000","v":0}]
["Coal (non-traded) (if included)","(MWh)",{"$f":"IF(addt_assm!$G$13=\"YES\",C21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",D21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",E21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",F21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",G21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",H21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",I21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",J21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",K21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",L21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",M21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",N21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",O21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",P21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",Q21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",R21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",S21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",T21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",U21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",V21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",W21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",X21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",Y21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",Z21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AA21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AB21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AC21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AD21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AE21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AF21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AG21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AH21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AI21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AJ21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AK21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AL21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AM21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AN21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AO21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AP21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AQ21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AR21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AS21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AT21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AU21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AV21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AW21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AX21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AY21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",AZ21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BA21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BB21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BC21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BD21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BE21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BF21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BG21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BH21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BI21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BJ21,0)","v":0},{"$f":"IF(addt_assm!$G$13=\"YES\",BK21,0)","v":0}]
["Coal (non-traded) £ DISCOUNTED","(£ 2009)",{"$f":"(C21*C$45)*discount_factors!C7","v":0},{"$f":"(D21*D$45)*discount_factors!D7","v":0},{"$f":"(E21*E$45)*discount_factors!E7","v":0},{"$f":"(F21*F$45)*discount_factors!F7","v":0},{"$f":"(G21*G$45)*discount_factors!G7","v":0},{"$f":"(H21*H$45)*discount_factors!H7","v":0},{"$f":"(I21*I$45)*discount_factors!I7","v":0},{"$f":"(J21*J$45)*discount_factors!J7","v":0},{"$f":"(K21*K$45)*discount_factors!K7","v":0},{"$f":"(L21*L$45)*discount_factors!L7","v":0},{"$f":"(M21*M$45)*discount_factors!M7","v":0},{"$f":"(N21*N$45)*discount_factors!N7","v":0},{"$f":"(O21*O$45)*discount_factors!O7","v":0},{"$f":"(P21*P$45)*discount_factors!P7","v":0},{"$f":"(Q21*Q$45)*discount_factors!Q7","v":0},{"$f":"(R21*R$45)*discount_factors!R7","v":0},{"$f":"(S21*S$45)*discount_factors!S7","v":0},{"$f":"(T21*T$45)*discount_factors!T7","v":0},{"$f":"(U21*U$45)*discount_factors!U7","v":0},{"$f":"(V21*V$45)*discount_factors!V7","v":0},{"$f":"(W21*W$45)*discount_factors!W7","v":0},{"$f":"(X21*X$45)*discount_factors!X7","v":0},{"$f":"(Y21*Y$45)*discount_factors!Y7","v":0},{"$f":"(Z21*Z$45)*discount_factors!Z7","v":0},{"$f":"(AA21*AA$45)*discount_factors!AA7","v":0},{"$f":"(AB21*AB$45)*discount_factors!AB7","v":0},{"$f":"(AC21*AC$45)*discount_factors!AC7","v":0},{"$f":"(AD21*AD$45)*discount_factors!AD7","v":0},{"$f":"(AE21*AE$45)*discount_factors!AE7","v":0},{"$f":"(AF21*AF$45)*discount_factors!AF7","v":0},{"$f":"(AG21*AG$45)*discount_factors!AG7","v":0},{"$f":"(AH21*AH$45)*discount_factors!AH7","v":0},{"$f":"(AI21*AI$45)*discount_factors!AI7","v":0},{"$f":"(AJ21*AJ$45)*discount_factors!AJ7","v":0},{"$f":"(AK21*AK$45)*discount_factors!AK7","v":0},{"$f":"(AL21*AL$45)*discount_factors!AL7","v":0},{"$f":"(AM21*AM$45)*discount_factors!AM7","v":0},{"$f":"(AN21*AN$45)*discount_factors!AN7","v":0},{"$f":"(AO21*AO$45)*discount_factors!AO7","v":0},{"$f":"(AP21*AP$45)*discount_factors!AP7","v":0},{"$f":"(AQ21*AQ$45)*discount_factors!AQ7","v":0},{"$f":"(AR21*AR$45)*discount_factors!AR7","v":0},{"$f":"(AS21*AS$45)*discount_factors!AS7","v":0},{"$f":"(AT21*AT$45)*discount_factors!AT7","v":0},{"$f":"(AU21*AU$45)*discount_factors!AU7","v":0},{"$f":"(AV21*AV$45)*discount_factors!AV7","v":0},{"$f":"(AW21*AW$45)*discount_factors!AW7","v":0},{"$f":"(AX21*AX$45)*discount_factors!AX7","v":0},{"$f":"(AY21*AY$45)*discount_factors!AY7","v":0},{"$f":"(AZ21*AZ$45)*discount_factors!AZ7","v":0},{"$f":"(BA21*BA$45)*discount_factors!BA7","v":0},{"$f":"(BB21*BB$45)*discount_factors!BB7","v":0},{"$f":"(BC21*BC$45)*discount_factors!BC7","v":0},{"$f":"(BD21*BD$45)*discount_factors!BD7","v":0},{"$f":"(BE21*BE$45)*discount_factors!BE7","v":0},{"$f":"(BF21*BF$45)*discount_factors!BF7","v":0},{"$f":"(BG21*BG$45)*discount_factors!BG7","v":0},{"$f":"(BH21*BH$45)*discount_factors!BH7","v":0},{"$f":"(BI21*BI$45)*discount_factors!BI7","v":0},{"$f":"(BJ21*BJ$45)*discount_factors!BJ7","v":0},{"$f":"(BK21*BK$45)*discount_factors!BK7","v":0},{"$f":"SUM(C23:BK23)","v":0}]
[]
["Fuel oil","(litres)",{"$f":"SUM(changes_in_energy!C66:C68)","v":0},{"$f":"SUM(changes_in_energy!D66:D68)","v":0},{"$f":"SUM(changes_in_energy!E66:E68)","v":0},{"$f":"SUM(changes_in_energy!F66:F68)","v":0},{"$f":"SUM(changes_in_energy!G66:G68)","v":0},{"$f":"SUM(changes_in_energy!H66:H68)","v":0},{"$f":"SUM(changes_in_energy!I66:I68)","v":0},{"$f":"SUM(changes_in_energy!J66:J68)","v":0},{"$f":"SUM(changes_in_energy!K66:K68)","v":0},{"$f":"SUM(changes_in_energy!L66:L68)","v":0},{"$f":"SUM(changes_in_energy!M66:M68)","v":0},{"$f":"SUM(changes_in_energy!N66:N68)","v":0},{"$f":"SUM(changes_in_energy!O66:O68)","v":0},{"$f":"SUM(changes_in_energy!P66:P68)","v":0},{"$f":"SUM(changes_in_energy!Q66:Q68)","v":0},{"$f":"SUM(changes_in_energy!R66:R68)","v":0},{"$f":"SUM(changes_in_energy!S66:S68)","v":0},{"$f":"SUM(changes_in_energy!T66:T68)","v":0},{"$f":"SUM(changes_in_energy!U66:U68)","v":0},{"$f":"SUM(changes_in_energy!V66:V68)","v":0},{"$f":"SUM(changes_in_energy!W66:W68)","v":0},{"$f":"SUM(changes_in_energy!X66:X68)","v":0},{"$f":"SUM(changes_in_energy!Y66:Y68)","v":0},{"$f":"SUM(changes_in_energy!Z66:Z68)","v":0},{"$f":"SUM(changes_in_energy!AA66:AA68)","v":0},{"$f":"SUM(changes_in_energy!AB66:AB68)","v":0},{"$f":"SUM(changes_in_energy!AC66:AC68)","v":0},{"$f":"SUM(changes_in_energy!AD66:AD68)","v":0},{"$f":"SUM(changes_in_energy!AE66:AE68)","v":0},{"$f":"SUM(changes_in_energy!AF66:AF68)","v":0},{"$f":"SUM(changes_in_energy!AG66:AG68)","v":0},{"$f":"SUM(changes_in_energy!AH66:AH68)","v":0},{"$f":"SUM(changes_in_energy!AI66:AI68)","v":0},{"$f":"SUM(changes_in_energy!AJ66:AJ68)","v":0},{"$f":"SUM(changes_in_energy!AK66:AK68)","v":0},{"$f":"SUM(changes_in_energy!AL66:AL68)","v":0},{"$f":"SUM(changes_in_energy!AM66:AM68)","v":0},{"$f":"SUM(changes_in_energy!AN66:AN68)","v":0},{"$f":"SUM(changes_in_energy!AO66:AO68)","v":0},{"$f":"SUM(changes_in_energy!AP66:AP68)","v":0},{"$f":"SUM(changes_in_energy!AQ66:AQ68)","v":0},{"$f":"SUM(changes_in_energy!AR66:AR68)","v":0},{"$f":"SUM(changes_in_energy!AS66:AS68)","v":0},{"$f":"SUM(changes_in_energy!AT66:AT68)","v":0},{"$f":"SUM(changes_in_energy!AU66:AU68)","v":0},{"$f":"SUM(changes_in_energy!AV66:AV68)","v":0},{"$f":"SUM(changes_in_energy!AW66:AW68)","v":0},{"$f":"SUM(changes_in_energy!AX66:AX68)","v":0},{"$f":"SUM(changes_in_energy!AY66:AY68)","v":0},{"$f":"SUM(changes_in_energy!AZ66:AZ68)","v":0},{"$f":"SUM(changes_in_energy!BA66:BA68)","v":0},{"$f":"SUM(changes_in_energy!BB66:BB68)","v":0},{"$f":"SUM(changes_in_energy!BC66:BC68)","v":0},{"$f":"SUM(changes_in_energy!BD66:BD68)","v":0},{"$f":"SUM(changes_in_energy!BE66:BE68)","v":0},{"$f":"SUM(changes_in_energy!BF66:BF68)","v":0},{"$f":"SUM(changes_in_energy!BG66:BG68)","v":0},{"$f":"SUM(changes_in_energy!BH66:BH68)","v":0},{"$f":"SUM(changes_in_energy!BI66:BI68)","v":0},{"$f":"SUM(changes_in_energy!BJ66:BJ68)","v":0},{"$f":"SUM(changes_in_energy!BK66:BK68)","v":0}]
["Fuel oil","(MWh)",{"$f":"((C25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((D25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((E25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((F25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((G25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((H25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((I25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((J25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((K25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((L25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((M25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((N25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((O25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((P25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((Q25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((R25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((S25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((T25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((U25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((V25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((W25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((X25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((Y25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((Z25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AA25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AB25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AC25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AD25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AE25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AF25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AG25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AH25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AI25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AJ25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AK25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AL25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AM25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AN25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AO25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AP25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AQ25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AR25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AS25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AT25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AU25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AV25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AW25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AX25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AY25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((AZ25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BA25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BB25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BC25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BD25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BE25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BF25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BG25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BH25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BI25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BJ25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0},{"$f":"((BK25*conversion_CO2!$D$6)/conversion_CO2!$D$7)/1000","v":0}]
["Fuel oil (if included)","(MWh)",{"$f":"IF(addt_assm!$G$14=\"YES\",C26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",D26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",E26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",F26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",G26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",H26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",I26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",J26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",K26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",L26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",M26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",N26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",O26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",P26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",Q26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",R26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",S26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",T26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",U26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",V26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",W26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",X26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",Y26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",Z26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AA26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AB26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AC26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AD26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AE26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AF26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AG26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AH26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AI26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AJ26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AK26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AL26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AM26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AN26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AO26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AP26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AQ26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AR26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AS26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AT26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AU26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AV26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AW26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AX26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AY26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",AZ26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BA26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BB26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BC26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BD26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BE26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BF26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BG26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BH26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BI26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BJ26,0)","v":0},{"$f":"IF(addt_assm!$G$14=\"YES\",BK26,0)","v":0}]
["Fuel oil £ DISCOUNTED","(£ 2009)",{"$f":"(C26*C$45)*discount_factors!C7","v":0},{"$f":"(D26*D$45)*discount_factors!D7","v":0},{"$f":"(E26*E$45)*discount_factors!E7","v":0},{"$f":"(F26*F$45)*discount_factors!F7","v":0},{"$f":"(G26*G$45)*discount_factors!G7","v":0},{"$f":"(H26*H$45)*discount_factors!H7","v":0},{"$f":"(I26*I$45)*discount_factors!I7","v":0},{"$f":"(J26*J$45)*discount_factors!J7","v":0},{"$f":"(K26*K$45)*discount_factors!K7","v":0},{"$f":"(L26*L$45)*discount_factors!L7","v":0},{"$f":"(M26*M$45)*discount_factors!M7","v":0},{"$f":"(N26*N$45)*discount_factors!N7","v":0},{"$f":"(O26*O$45)*discount_factors!O7","v":0},{"$f":"(P26*P$45)*discount_factors!P7","v":0},{"$f":"(Q26*Q$45)*discount_factors!Q7","v":0},{"$f":"(R26*R$45)*discount_factors!R7","v":0},{"$f":"(S26*S$45)*discount_factors!S7","v":0},{"$f":"(T26*T$45)*discount_factors!T7","v":0},{"$f":"(U26*U$45)*discount_factors!U7","v":0},{"$f":"(V26*V$45)*discount_factors!V7","v":0},{"$f":"(W26*W$45)*discount_factors!W7","v":0},{"$f":"(X26*X$45)*discount_factors!X7","v":0},{"$f":"(Y26*Y$45)*discount_factors!Y7","v":0},{"$f":"(Z26*Z$45)*discount_factors!Z7","v":0},{"$f":"(AA26*AA$45)*discount_factors!AA7","v":0},{"$f":"(AB26*AB$45)*discount_factors!AB7","v":0},{"$f":"(AC26*AC$45)*discount_factors!AC7","v":0},{"$f":"(AD26*AD$45)*discount_factors!AD7","v":0},{"$f":"(AE26*AE$45)*discount_factors!AE7","v":0},{"$f":"(AF26*AF$45)*discount_factors!AF7","v":0},{"$f":"(AG26*AG$45)*discount_factors!AG7","v":0},{"$f":"(AH26*AH$45)*discount_factors!AH7","v":0},{"$f":"(AI26*AI$45)*discount_factors!AI7","v":0},{"$f":"(AJ26*AJ$45)*discount_factors!AJ7","v":0},{"$f":"(AK26*AK$45)*discount_factors!AK7","v":0},{"$f":"(AL26*AL$45)*discount_factors!AL7","v":0},{"$f":"(AM26*AM$45)*discount_factors!AM7","v":0},{"$f":"(AN26*AN$45)*discount_factors!AN7","v":0},{"$f":"(AO26*AO$45)*discount_factors!AO7","v":0},{"$f":"(AP26*AP$45)*discount_factors!AP7","v":0},{"$f":"(AQ26*AQ$45)*discount_factors!AQ7","v":0},{"$f":"(AR26*AR$45)*discount_factors!AR7","v":0},{"$f":"(AS26*AS$45)*discount_factors!AS7","v":0},{"$f":"(AT26*AT$45)*discount_factors!AT7","v":0},{"$f":"(AU26*AU$45)*discount_factors!AU7","v":0},{"$f":"(AV26*AV$45)*discount_factors!AV7","v":0},{"$f":"(AW26*AW$45)*discount_factors!AW7","v":0},{"$f":"(AX26*AX$45)*discount_factors!AX7","v":0},{"$f":"(AY26*AY$45)*discount_factors!AY7","v":0},{"$f":"(AZ26*AZ$45)*discount_factors!AZ7","v":0},{"$f":"(BA26*BA$45)*discount_factors!BA7","v":0},{"$f":"(BB26*BB$45)*discount_factors!BB7","v":0},{"$f":"(BC26*BC$45)*discount_factors!BC7","v":0},{"$f":"(BD26*BD$45)*discount_factors!BD7","v":0},{"$f":"(BE26*BE$45)*discount_factors!BE7","v":0},{"$f":"(BF26*BF$45)*discount_factors!BF7","v":0},{"$f":"(BG26*BG$45)*discount_factors!BG7","v":0},{"$f":"(BH26*BH$45)*discount_factors!BH7","v":0},{"$f":"(BI26*BI$45)*discount_factors!BI7","v":0},{"$f":"(BJ26*BJ$45)*discount_factors!BJ7","v":0},{"$f":"(BK26*BK$45)*discount_factors!BK7","v":0},{"$f":"SUM(C28:BK28)","v":0}]
[]
["Road transport - petrol","(litres)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M77","v":0},{"$f":"changes_in_energy!N77","v":0},{"$f":"changes_in_energy!O77","v":0},{"$f":"changes_in_energy!P77","v":0},{"$f":"changes_in_energy!Q77","v":0},{"$f":"changes_in_energy!R77","v":0},{"$f":"changes_in_energy!S77","v":0},{"$f":"changes_in_energy!T77","v":0},{"$f":"changes_in_energy!U77","v":0},{"$f":"changes_in_energy!V77","v":0},{"$f":"changes_in_energy!W77","v":0},{"$f":"changes_in_energy!X77","v":0},{"$f":"changes_in_energy!Y77","v":0},{"$f":"changes_in_energy!Z77","v":0},{"$f":"changes_in_energy!AA77","v":0},{"$f":"changes_in_energy!AB77","v":0},{"$f":"changes_in_energy!AC77","v":0},{"$f":"changes_in_energy!AD77","v":0},{"$f":"changes_in_energy!AE77","v":0},{"$f":"changes_in_energy!AF77","v":0},{"$f":"changes_in_energy!AG77","v":0},{"$f":"changes_in_energy!AH77","v":0},{"$f":"changes_in_energy!AI77","v":0},{"$f":"changes_in_energy!AJ77","v":0},{"$f":"changes_in_energy!AK77","v":0},{"$f":"changes_in_energy!AL77","v":0},{"$f":"changes_in_energy!AM77","v":0},{"$f":"changes_in_energy!AN77","v":0},{"$f":"changes_in_energy!AO77","v":0},{"$f":"changes_in_energy!AP77","v":0},{"$f":"changes_in_energy!AQ77","v":0},{"$f":"changes_in_energy!AR77","v":0},{"$f":"changes_in_energy!AS77","v":0},{"$f":"changes_in_energy!AT77","v":0},{"$f":"changes_in_energy!AU77","v":0},{"$f":"changes_in_energy!AV77","v":0},{"$f":"changes_in_energy!AW77","v":0},{"$f":"changes_in_energy!AX77","v":0},{"$f":"changes_in_energy!AY77","v":0},{"$f":"changes_in_energy!AZ77","v":0},{"$f":"changes_in_energy!BA77","v":0},{"$f":"changes_in_energy!BB77","v":0},{"$f":"changes_in_energy!BC77","v":0},{"$f":"changes_in_energy!BD77","v":0},{"$f":"changes_in_energy!BE77","v":0},{"$f":"changes_in_energy!BF77","v":0},{"$f":"changes_in_energy!BG77","v":0},{"$f":"changes_in_energy!BH77","v":0},{"$f":"changes_in_energy!BI77","v":0},{"$f":"changes_in_energy!BJ77","v":0},{"$f":"changes_in_energy!BK77","v":0}]
["Road transport - petrol","(MWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"((M30*conversion_CO2!Q10)/conversion_CO2!Q11)/1000","v":0},{"$f":"((N30*conversion_CO2!R10)/conversion_CO2!R11)/1000","v":0},{"$f":"((O30*conversion_CO2!S10)/conversion_CO2!S11)/1000","v":0},{"$f":"((P30*conversion_CO2!T10)/conversion_CO2!T11)/1000","v":0},{"$f":"((Q30*conversion_CO2!U10)/conversion_CO2!U11)/1000","v":0},{"$f":"((R30*conversion_CO2!V10)/conversion_CO2!V11)/1000","v":0},{"$f":"((S30*conversion_CO2!W10)/conversion_CO2!W11)/1000","v":0},{"$f":"((T30*conversion_CO2!X10)/conversion_CO2!X11)/1000","v":0},{"$f":"((U30*conversion_CO2!Y10)/conversion_CO2!Y11)/1000","v":0},{"$f":"((V30*conversion_CO2!Z10)/conversion_CO2!Z11)/1000","v":0},{"$f":"((W30*conversion_CO2!AA10)/conversion_CO2!AA11)/1000","v":0},{"$f":"((X30*conversion_CO2!AB10)/conversion_CO2!AB11)/1000","v":0},{"$f":"((Y30*conversion_CO2!AC10)/conversion_CO2!AC11)/1000","v":0},{"$f":"((Z30*conversion_CO2!AD10)/conversion_CO2!AD11)/1000","v":0},{"$f":"((AA30*conversion_CO2!AE10)/conversion_CO2!AE11)/1000","v":0},{"$f":"((AB30*conversion_CO2!AF10)/conversion_CO2!AF11)/1000","v":0},{"$f":"((AC30*conversion_CO2!AG10)/conversion_CO2!AG11)/1000","v":0},{"$f":"((AD30*conversion_CO2!AH10)/conversion_CO2!AH11)/1000","v":0},{"$f":"((AE30*conversion_CO2!AI10)/conversion_CO2!AI11)/1000","v":0},{"$f":"((AF30*conversion_CO2!AJ10)/conversion_CO2!AJ11)/1000","v":0},{"$f":"((AG30*conversion_CO2!AK10)/conversion_CO2!AK11)/1000","v":0},{"$f":"((AH30*conversion_CO2!AL10)/conversion_CO2!AL11)/1000","v":0},{"$f":"((AI30*conversion_CO2!AM10)/conversion_CO2!AM11)/1000","v":0},{"$f":"((AJ30*conversion_CO2!AN10)/conversion_CO2!AN11)/1000","v":0},{"$f":"((AK30*conversion_CO2!AO10)/conversion_CO2!AO11)/1000","v":0},{"$f":"((AL30*conversion_CO2!AP10)/conversion_CO2!AP11)/1000","v":0},{"$f":"((AM30*conversion_CO2!AQ10)/conversion_CO2!AQ11)/1000","v":0},{"$f":"((AN30*conversion_CO2!AR10)/conversion_CO2!AR11)/1000","v":0},{"$f":"((AO30*conversion_CO2!AS10)/conversion_CO2!AS11)/1000","v":0},{"$f":"((AP30*conversion_CO2!AT10)/conversion_CO2!AT11)/1000","v":0},{"$f":"((AQ30*conversion_CO2!AU10)/conversion_CO2!AU11)/1000","v":0},{"$f":"((AR30*conversion_CO2!AV10)/conversion_CO2!AV11)/1000","v":0},{"$f":"((AS30*conversion_CO2!AW10)/conversion_CO2!AW11)/1000","v":0},{"$f":"((AT30*conversion_CO2!AX10)/conversion_CO2!AX11)/1000","v":0},{"$f":"((AU30*conversion_CO2!AY10)/conversion_CO2!AY11)/1000","v":0},{"$f":"((AV30*conversion_CO2!AZ10)/conversion_CO2!AZ11)/1000","v":0},{"$f":"((AW30*conversion_CO2!BA10)/conversion_CO2!BA11)/1000","v":0},{"$f":"((AX30*conversion_CO2!BB10)/conversion_CO2!BB11)/1000","v":0},{"$f":"((AY30*conversion_CO2!BC10)/conversion_CO2!BC11)/1000","v":0},{"$f":"((AZ30*conversion_CO2!BD10)/conversion_CO2!BD11)/1000","v":0},{"$f":"((BA30*conversion_CO2!BE10)/conversion_CO2!BE11)/1000","v":0},{"$f":"((BB30*conversion_CO2!BF10)/conversion_CO2!BF11)/1000","v":0},{"$f":"((BC30*conversion_CO2!BG10)/conversion_CO2!BG11)/1000","v":0},{"$f":"((BD30*conversion_CO2!BH10)/conversion_CO2!BH11)/1000","v":0},{"$f":"((BE30*conversion_CO2!BI10)/conversion_CO2!BI11)/1000","v":0},{"$f":"((BF30*conversion_CO2!BJ10)/conversion_CO2!BJ11)/1000","v":0},{"$f":"((BG30*conversion_CO2!BK10)/conversion_CO2!BK11)/1000","v":0},{"$f":"((BH30*conversion_CO2!BL10)/conversion_CO2!BL11)/1000","v":0},{"$f":"((BI30*conversion_CO2!BM10)/conversion_CO2!BM11)/1000","v":0},{"$f":"((BJ30*conversion_CO2!BN10)/conversion_CO2!BN11)/1000","v":0},{"$f":"((BK30*conversion_CO2!BO10)/conversion_CO2!BO11)/1000","v":0}]
["Road transport - petrol (if included)","(MWh)",{"$f":"IF(addt_assm!$G$15=\"YES\",C31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",D31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",E31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",F31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",G31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",H31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",I31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",J31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",K31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",L31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",M31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",N31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",O31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",P31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",Q31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",R31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",S31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",T31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",U31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",V31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",W31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",X31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",Y31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",Z31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AA31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AB31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AC31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AD31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AE31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AF31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AG31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AH31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AI31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AJ31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AK31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AL31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AM31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AN31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AO31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AP31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AQ31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AR31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AS31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AT31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AU31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AV31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AW31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AX31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AY31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AZ31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BA31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BB31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BC31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BD31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BE31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BF31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BG31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BH31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BI31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BJ31,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BK31,0)","v":0}]
["Road transport - petrol £ DISCOUNTED","(£ 2009)",{"$f":"(C31*C$45)*discount_factors!C7","v":0},{"$f":"(D31*D$45)*discount_factors!D7","v":0},{"$f":"(E31*E$45)*discount_factors!E7","v":0},{"$f":"(F31*F$45)*discount_factors!F7","v":0},{"$f":"(G31*G$45)*discount_factors!G7","v":0},{"$f":"(H31*H$45)*discount_factors!H7","v":0},{"$f":"(I31*I$45)*discount_factors!I7","v":0},{"$f":"(J31*J$45)*discount_factors!J7","v":0},{"$f":"(K31*K$45)*discount_factors!K7","v":0},{"$f":"(L31*L$45)*discount_factors!L7","v":0},{"$f":"(M31*M$45)*discount_factors!M7","v":0},{"$f":"(N31*N$45)*discount_factors!N7","v":0},{"$f":"(O31*O$45)*discount_factors!O7","v":0},{"$f":"(P31*P$45)*discount_factors!P7","v":0},{"$f":"(Q31*Q$45)*discount_factors!Q7","v":0},{"$f":"(R31*R$45)*discount_factors!R7","v":0},{"$f":"(S31*S$45)*discount_factors!S7","v":0},{"$f":"(T31*T$45)*discount_factors!T7","v":0},{"$f":"(U31*U$45)*discount_factors!U7","v":0},{"$f":"(V31*V$45)*discount_factors!V7","v":0},{"$f":"(W31*W$45)*discount_factors!W7","v":0},{"$f":"(X31*X$45)*discount_factors!X7","v":0},{"$f":"(Y31*Y$45)*discount_factors!Y7","v":0},{"$f":"(Z31*Z$45)*discount_factors!Z7","v":0},{"$f":"(AA31*AA$45)*discount_factors!AA7","v":0},{"$f":"(AB31*AB$45)*discount_factors!AB7","v":0},{"$f":"(AC31*AC$45)*discount_factors!AC7","v":0},{"$f":"(AD31*AD$45)*discount_factors!AD7","v":0},{"$f":"(AE31*AE$45)*discount_factors!AE7","v":0},{"$f":"(AF31*AF$45)*discount_factors!AF7","v":0},{"$f":"(AG31*AG$45)*discount_factors!AG7","v":0},{"$f":"(AH31*AH$45)*discount_factors!AH7","v":0},{"$f":"(AI31*AI$45)*discount_factors!AI7","v":0},{"$f":"(AJ31*AJ$45)*discount_factors!AJ7","v":0},{"$f":"(AK31*AK$45)*discount_factors!AK7","v":0},{"$f":"(AL31*AL$45)*discount_factors!AL7","v":0},{"$f":"(AM31*AM$45)*discount_factors!AM7","v":0},{"$f":"(AN31*AN$45)*discount_factors!AN7","v":0},{"$f":"(AO31*AO$45)*discount_factors!AO7","v":0},{"$f":"(AP31*AP$45)*discount_factors!AP7","v":0},{"$f":"(AQ31*AQ$45)*discount_factors!AQ7","v":0},{"$f":"(AR31*AR$45)*discount_factors!AR7","v":0},{"$f":"(AS31*AS$45)*discount_factors!AS7","v":0},{"$f":"(AT31*AT$45)*discount_factors!AT7","v":0},{"$f":"(AU31*AU$45)*discount_factors!AU7","v":0},{"$f":"(AV31*AV$45)*discount_factors!AV7","v":0},{"$f":"(AW31*AW$45)*discount_factors!AW7","v":0},{"$f":"(AX31*AX$45)*discount_factors!AX7","v":0},{"$f":"(AY31*AY$45)*discount_factors!AY7","v":0},{"$f":"(AZ31*AZ$45)*discount_factors!AZ7","v":0},{"$f":"(BA31*BA$45)*discount_factors!BA7","v":0},{"$f":"(BB31*BB$45)*discount_factors!BB7","v":0},{"$f":"(BC31*BC$45)*discount_factors!BC7","v":0},{"$f":"(BD31*BD$45)*discount_factors!BD7","v":0},{"$f":"(BE31*BE$45)*discount_factors!BE7","v":0},{"$f":"(BF31*BF$45)*discount_factors!BF7","v":0},{"$f":"(BG31*BG$45)*discount_factors!BG7","v":0},{"$f":"(BH31*BH$45)*discount_factors!BH7","v":0},{"$f":"(BI31*BI$45)*discount_factors!BI7","v":0},{"$f":"(BJ31*BJ$45)*discount_factors!BJ7","v":0},{"$f":"(BK31*BK$45)*discount_factors!BK7","v":0},{"$f":"SUM(C33:BK33)","v":0}]
[]
["Road transport - diesel","(litres)",null,null,null,null,null,null,null,null,null,null,{"$f":"changes_in_energy!M78","v":0},{"$f":"changes_in_energy!N78","v":0},{"$f":"changes_in_energy!O78","v":0},{"$f":"changes_in_energy!P78","v":0},{"$f":"changes_in_energy!Q78","v":0},{"$f":"changes_in_energy!R78","v":0},{"$f":"changes_in_energy!S78","v":0},{"$f":"changes_in_energy!T78","v":0},{"$f":"changes_in_energy!U78","v":0},{"$f":"changes_in_energy!V78","v":0},{"$f":"changes_in_energy!W78","v":0},{"$f":"changes_in_energy!X78","v":0},{"$f":"changes_in_energy!Y78","v":0},{"$f":"changes_in_energy!Z78","v":0},{"$f":"changes_in_energy!AA78","v":0},{"$f":"changes_in_energy!AB78","v":0},{"$f":"changes_in_energy!AC78","v":0},{"$f":"changes_in_energy!AD78","v":0},{"$f":"changes_in_energy!AE78","v":0},{"$f":"changes_in_energy!AF78","v":0},{"$f":"changes_in_energy!AG78","v":0},{"$f":"changes_in_energy!AH78","v":0},{"$f":"changes_in_energy!AI78","v":0},{"$f":"changes_in_energy!AJ78","v":0},{"$f":"changes_in_energy!AK78","v":0},{"$f":"changes_in_energy!AL78","v":0},{"$f":"changes_in_energy!AM78","v":0},{"$f":"changes_in_energy!AN78","v":0},{"$f":"changes_in_energy!AO78","v":0},{"$f":"changes_in_energy!AP78","v":0},{"$f":"changes_in_energy!AQ78","v":0},{"$f":"changes_in_energy!AR78","v":0},{"$f":"changes_in_energy!AS78","v":0},{"$f":"changes_in_energy!AT78","v":0},{"$f":"changes_in_energy!AU78","v":0},{"$f":"changes_in_energy!AV78","v":0},{"$f":"changes_in_energy!AW78","v":0},{"$f":"changes_in_energy!AX78","v":0},{"$f":"changes_in_energy!AY78","v":0},{"$f":"changes_in_energy!AZ78","v":0},{"$f":"changes_in_energy!BA78","v":0},{"$f":"changes_in_energy!BB78","v":0},{"$f":"changes_in_energy!BC78","v":0},{"$f":"changes_in_energy!BD78","v":0},{"$f":"changes_in_energy!BE78","v":0},{"$f":"changes_in_energy!BF78","v":0},{"$f":"changes_in_energy!BG78","v":0},{"$f":"changes_in_energy!BH78","v":0},{"$f":"changes_in_energy!BI78","v":0},{"$f":"changes_in_energy!BJ78","v":0},{"$f":"changes_in_energy!BK78","v":0}]
["Road transport - diesel","(MWh)",null,null,null,null,null,null,null,null,null,null,{"$f":"((M35*conversion_CO2!Q14)/conversion_CO2!Q15)/1000","v":0},{"$f":"((N35*conversion_CO2!R14)/conversion_CO2!R15)/1000","v":0},{"$f":"((O35*conversion_CO2!S14)/conversion_CO2!S15)/1000","v":0},{"$f":"((P35*conversion_CO2!T14)/conversion_CO2!T15)/1000","v":0},{"$f":"((Q35*conversion_CO2!U14)/conversion_CO2!U15)/1000","v":0},{"$f":"((R35*conversion_CO2!V14)/conversion_CO2!V15)/1000","v":0},{"$f":"((S35*conversion_CO2!W14)/conversion_CO2!W15)/1000","v":0},{"$f":"((T35*conversion_CO2!X14)/conversion_CO2!X15)/1000","v":0},{"$f":"((U35*conversion_CO2!Y14)/conversion_CO2!Y15)/1000","v":0},{"$f":"((V35*conversion_CO2!Z14)/conversion_CO2!Z15)/1000","v":0},{"$f":"((W35*conversion_CO2!AA14)/conversion_CO2!AA15)/1000","v":0},{"$f":"((X35*conversion_CO2!AB14)/conversion_CO2!AB15)/1000","v":0},{"$f":"((Y35*conversion_CO2!AC14)/conversion_CO2!AC15)/1000","v":0},{"$f":"((Z35*conversion_CO2!AD14)/conversion_CO2!AD15)/1000","v":0},{"$f":"((AA35*conversion_CO2!AE14)/conversion_CO2!AE15)/1000","v":0},{"$f":"((AB35*conversion_CO2!AF14)/conversion_CO2!AF15)/1000","v":0},{"$f":"((AC35*conversion_CO2!AG14)/conversion_CO2!AG15)/1000","v":0},{"$f":"((AD35*conversion_CO2!AH14)/conversion_CO2!AH15)/1000","v":0},{"$f":"((AE35*conversion_CO2!AI14)/conversion_CO2!AI15)/1000","v":0},{"$f":"((AF35*conversion_CO2!AJ14)/conversion_CO2!AJ15)/1000","v":0},{"$f":"((AG35*conversion_CO2!AK14)/conversion_CO2!AK15)/1000","v":0},{"$f":"((AH35*conversion_CO2!AL14)/conversion_CO2!AL15)/1000","v":0},{"$f":"((AI35*conversion_CO2!AM14)/conversion_CO2!AM15)/1000","v":0},{"$f":"((AJ35*conversion_CO2!AN14)/conversion_CO2!AN15)/1000","v":0},{"$f":"((AK35*conversion_CO2!AO14)/conversion_CO2!AO15)/1000","v":0},{"$f":"((AL35*conversion_CO2!AP14)/conversion_CO2!AP15)/1000","v":0},{"$f":"((AM35*conversion_CO2!AQ14)/conversion_CO2!AQ15)/1000","v":0},{"$f":"((AN35*conversion_CO2!AR14)/conversion_CO2!AR15)/1000","v":0},{"$f":"((AO35*conversion_CO2!AS14)/conversion_CO2!AS15)/1000","v":0},{"$f":"((AP35*conversion_CO2!AT14)/conversion_CO2!AT15)/1000","v":0},{"$f":"((AQ35*conversion_CO2!AU14)/conversion_CO2!AU15)/1000","v":0},{"$f":"((AR35*conversion_CO2!AV14)/conversion_CO2!AV15)/1000","v":0},{"$f":"((AS35*conversion_CO2!AW14)/conversion_CO2!AW15)/1000","v":0},{"$f":"((AT35*conversion_CO2!AX14)/conversion_CO2!AX15)/1000","v":0},{"$f":"((AU35*conversion_CO2!AY14)/conversion_CO2!AY15)/1000","v":0},{"$f":"((AV35*conversion_CO2!AZ14)/conversion_CO2!AZ15)/1000","v":0},{"$f":"((AW35*conversion_CO2!BA14)/conversion_CO2!BA15)/1000","v":0},{"$f":"((AX35*conversion_CO2!BB14)/conversion_CO2!BB15)/1000","v":0},{"$f":"((AY35*conversion_CO2!BC14)/conversion_CO2!BC15)/1000","v":0},{"$f":"((AZ35*conversion_CO2!BD14)/conversion_CO2!BD15)/1000","v":0},{"$f":"((BA35*conversion_CO2!BE14)/conversion_CO2!BE15)/1000","v":0},{"$f":"((BB35*conversion_CO2!BF14)/conversion_CO2!BF15)/1000","v":0},{"$f":"((BC35*conversion_CO2!BG14)/conversion_CO2!BG15)/1000","v":0},{"$f":"((BD35*conversion_CO2!BH14)/conversion_CO2!BH15)/1000","v":0},{"$f":"((BE35*conversion_CO2!BI14)/conversion_CO2!BI15)/1000","v":0},{"$f":"((BF35*conversion_CO2!BJ14)/conversion_CO2!BJ15)/1000","v":0},{"$f":"((BG35*conversion_CO2!BK14)/conversion_CO2!BK15)/1000","v":0},{"$f":"((BH35*conversion_CO2!BL14)/conversion_CO2!BL15)/1000","v":0},{"$f":"((BI35*conversion_CO2!BM14)/conversion_CO2!BM15)/1000","v":0},{"$f":"((BJ35*conversion_CO2!BN14)/conversion_CO2!BN15)/1000","v":0},{"$f":"((BK35*conversion_CO2!BO14)/conversion_CO2!BO15)/1000","v":0}]
["Road transport - diesel (if included)","(MWh)",{"$f":"IF(addt_assm!$G$15=\"YES\",C36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",D36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",E36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",F36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",G36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",H36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",I36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",J36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",K36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",L36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",M36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",N36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",O36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",P36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",Q36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",R36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",S36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",T36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",U36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",V36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",W36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",X36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",Y36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",Z36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AA36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AB36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AC36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AD36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AE36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AF36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AG36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AH36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AI36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AJ36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AK36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AL36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AM36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AN36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AO36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AP36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AQ36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AR36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AS36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AT36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AU36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AV36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AW36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AX36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AY36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",AZ36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BA36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BB36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BC36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BD36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BE36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BF36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BG36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BH36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BI36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BJ36,0)","v":0},{"$f":"IF(addt_assm!$G$15=\"YES\",BK36,0)","v":0}]
["Road transport - diesel £ DISCOUNTED","(£ 2009)",{"$f":"(C36*C$45)*discount_factors!C7","v":0},{"$f":"(D36*D$45)*discount_factors!D7","v":0},{"$f":"(E36*E$45)*discount_factors!E7","v":0},{"$f":"(F36*F$45)*discount_factors!F7","v":0},{"$f":"(G36*G$45)*discount_factors!G7","v":0},{"$f":"(H36*H$45)*discount_factors!H7","v":0},{"$f":"(I36*I$45)*discount_factors!I7","v":0},{"$f":"(J36*J$45)*discount_factors!J7","v":0},{"$f":"(K36*K$45)*discount_factors!K7","v":0},{"$f":"(L36*L$45)*discount_factors!L7","v":0},{"$f":"(M36*M$45)*discount_factors!M7","v":0},{"$f":"(N36*N$45)*discount_factors!N7","v":0},{"$f":"(O36*O$45)*discount_factors!O7","v":0},{"$f":"(P36*P$45)*discount_factors!P7","v":0},{"$f":"(Q36*Q$45)*discount_factors!Q7","v":0},{"$f":"(R36*R$45)*discount_factors!R7","v":0},{"$f":"(S36*S$45)*discount_factors!S7","v":0},{"$f":"(T36*T$45)*discount_factors!T7","v":0},{"$f":"(U36*U$45)*discount_factors!U7","v":0},{"$f":"(V36*V$45)*discount_factors!V7","v":0},{"$f":"(W36*W$45)*discount_factors!W7","v":0},{"$f":"(X36*X$45)*discount_factors!X7","v":0},{"$f":"(Y36*Y$45)*discount_factors!Y7","v":0},{"$f":"(Z36*Z$45)*discount_factors!Z7","v":0},{"$f":"(AA36*AA$45)*discount_factors!AA7","v":0},{"$f":"(AB36*AB$45)*discount_factors!AB7","v":0},{"$f":"(AC36*AC$45)*discount_factors!AC7","v":0},{"$f":"(AD36*AD$45)*discount_factors!AD7","v":0},{"$f":"(AE36*AE$45)*discount_factors!AE7","v":0},{"$f":"(AF36*AF$45)*discount_factors!AF7","v":0},{"$f":"(AG36*AG$45)*discount_factors!AG7","v":0},{"$f":"(AH36*AH$45)*discount_factors!AH7","v":0},{"$f":"(AI36*AI$45)*discount_factors!AI7","v":0},{"$f":"(AJ36*AJ$45)*discount_factors!AJ7","v":0},{"$f":"(AK36*AK$45)*discount_factors!AK7","v":0},{"$f":"(AL36*AL$45)*discount_factors!AL7","v":0},{"$f":"(AM36*AM$45)*discount_factors!AM7","v":0},{"$f":"(AN36*AN$45)*discount_factors!AN7","v":0},{"$f":"(AO36*AO$45)*discount_factors!AO7","v":0},{"$f":"(AP36*AP$45)*discount_factors!AP7","v":0},{"$f":"(AQ36*AQ$45)*discount_factors!AQ7","v":0},{"$f":"(AR36*AR$45)*discount_factors!AR7","v":0},{"$f":"(AS36*AS$45)*discount_factors!AS7","v":0},{"$f":"(AT36*AT$45)*discount_factors!AT7","v":0},{"$f":"(AU36*AU$45)*discount_factors!AU7","v":0},{"$f":"(AV36*AV$45)*discount_factors!AV7","v":0},{"$f":"(AW36*AW$45)*discount_factors!AW7","v":0},{"$f":"(AX36*AX$45)*discount_factors!AX7","v":0},{"$f":"(AY36*AY$45)*discount_factors!AY7","v":0},{"$f":"(AZ36*AZ$45)*discount_factors!AZ7","v":0},{"$f":"(BA36*BA$45)*discount_factors!BA7","v":0},{"$f":"(BB36*BB$45)*discount_factors!BB7","v":0},{"$f":"(BC36*BC$45)*discount_factors!BC7","v":0},{"$f":"(BD36*BD$45)*discount_factors!BD7","v":0},{"$f":"(BE36*BE$45)*discount_factors!BE7","v":0},{"$f":"(BF36*BF$45)*discount_factors!BF7","v":0},{"$f":"(BG36*BG$45)*discount_factors!BG7","v":0},{"$f":"(BH36*BH$45)*discount_factors!BH7","v":0},{"$f":"(BI36*BI$45)*discount_factors!BI7","v":0},{"$f":"(BJ36*BJ$45)*discount_factors!BJ7","v":0},{"$f":"(BK36*BK$45)*discount_factors!BK7","v":0},{"$f":"SUM(C38:BK38)","v":0}]
[]
["Biomass","Biomass here is assumed to only be off-setting reductions in other energy, and so there is no change in final energy demand due to increases in biomass use"]
[]
["TOTAL","(MWh)",{"$f":"C5+C9+C13+C17+C21+C26+C31+C36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI5+AI9+AI13+AI17+AI21+AI26+AI31+AI36","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]
["TOTAL (if included)","(MWh)",{"$f":"C6+C10+C14+C18+C22+C27+C32+C37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI6+AI10+AI14+AI18+AI22+AI27+AI32+AI37","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]
[]
["Cost factor to be used","(£/MWh)",{"$f":"renewables_factor!C5","v":0},{"$f":"renewables_factor!D5","v":0},{"$f":"renewables_factor!E5","v":0},{"$f":"renewables_factor!F5","v":0},{"$f":"renewables_factor!G5","v":0},{"$f":"renewables_factor!H5","v":0},{"$f":"renewables_factor!I5","v":0},{"$f":"renewables_factor!J5","v":0},{"$f":"renewables_factor!K5","v":0},{"$f":"renewables_factor!L5","v":0},{"$f":"renewables_factor!M5","v":0},{"$f":"renewables_factor!N5","v":0},{"$f":"renewables_factor!O5","v":0},{"$f":"renewables_factor!P5","v":0},{"$f":"renewables_factor!Q5","v":0},{"$f":"renewables_factor!R5","v":0},{"$f":"renewables_factor!S5","v":0},{"$f":"renewables_factor!T5","v":0},{"$f":"renewables_factor!U5","v":0},{"$f":"renewables_factor!V5","v":0},{"$f":"renewables_factor!W5","v":0},{"$f":"renewables_factor!X5","v":0},{"$f":"renewables_factor!Y5","v":0},{"$f":"renewables_factor!Z5","v":0},{"$f":"renewables_factor!AA5","v":0},{"$f":"renewables_factor!AB5","v":0},{"$f":"renewables_factor!AC5","v":0},{"$f":"renewables_factor!AD5","v":0},{"$f":"renewables_factor!AE5","v":0},{"$f":"renewables_factor!AF5","v":0},{"$f":"renewables_factor!AG5","v":0},{"$f":"renewables_factor!AH5","v":0},{"$f":"renewables_factor!AI5","v":0},{"$f":"renewables_factor!AJ5","v":0},{"$f":"renewables_factor!AK5","v":0},{"$f":"renewables_factor!AL5","v":0},{"$f":"renewables_factor!AM5","v":0},{"$f":"renewables_factor!AN5","v":0},{"$f":"renewables_factor!AO5","v":0},{"$f":"renewables_factor!AP5","v":0},{"$f":"renewables_factor!AQ5","v":0},{"$f":"renewables_factor!AR5","v":0},{"$f":"renewables_factor!AS5","v":0},{"$f":"renewables_factor!AT5","v":0},{"$f":"renewables_factor!AU5","v":0},{"$f":"renewables_factor!AV5","v":0},{"$f":"renewables_factor!AW5","v":0},{"$f":"renewables_factor!AX5","v":0},{"$f":"renewables_factor!AY5","v":0},{"$f":"renewables_factor!AZ5","v":0},{"$f":"renewables_factor!BA5","v":0},{"$f":"renewables_factor!BB5","v":0},{"$f":"renewables_factor!BC5","v":0},{"$f":"renewables_factor!BD5","v":0},{"$f":"renewables_factor!BE5","v":0},{"$f":"renewables_factor!BF5","v":0},{"$f":"renewables_factor!BG5","v":0},{"$f":"renewables_factor!BH5","v":0},{"$f":"renewables_factor!BI5","v":0},{"$f":"renewables_factor!BJ5","v":0},{"$f":"renewables_factor!BK5","v":0}]
[]
["Undiscounted change in cost of meeting target","(£)",{"$f":"C42*C45","v":0},{"$f":"D42*D45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB42*BB45","v":0},0,0,0,0,0,0,0,0,0]
["Discounted change in cost of meeting target","(£)",{"$f":"C47*discount_factors!C7","v":0},{"$f":"D47*discount_factors!D7","v":0},{"$f":"E47*discount_factors!E7","v":0},{"$f":"F47*discount_factors!F7","v":0},{"$f":"G47*discount_factors!G7","v":0},{"$f":"H47*discount_factors!H7","v":0},{"$f":"I47*discount_factors!I7","v":0},{"$f":"J47*discount_factors!J7","v":0},{"$f":"K47*discount_factors!K7","v":0},{"$f":"L47*discount_factors!L7","v":0},{"$f":"M47*discount_factors!M7","v":0},{"$f":"N47*discount_factors!N7","v":0},{"$f":"O47*discount_factors!O7","v":0},{"$f":"P47*discount_factors!P7","v":0},{"$f":"Q47*discount_factors!Q7","v":0},{"$f":"R47*discount_factors!R7","v":0},{"$f":"S47*discount_factors!S7","v":0},{"$f":"T47*discount_factors!T7","v":0},{"$f":"U47*discount_factors!U7","v":0},{"$f":"V47*discount_factors!V7","v":0},{"$f":"W47*discount_factors!W7","v":0},{"$f":"X47*discount_factors!X7","v":0},{"$f":"Y47*discount_factors!Y7","v":0},{"$f":"Z47*discount_factors!Z7","v":0},{"$f":"AA47*discount_factors!AA7","v":0},{"$f":"AB47*discount_factors!AB7","v":0},{"$f":"AC47*discount_factors!AC7","v":0},{"$f":"AD47*discount_factors!AD7","v":0},{"$f":"AE47*discount_factors!AE7","v":0},{"$f":"AF47*discount_factors!AF7","v":0},{"$f":"AG47*discount_factors!AG7","v":0},{"$f":"AH47*discount_factors!AH7","v":0},{"$f":"AI47*discount_factors!AI7","v":0},{"$f":"AJ47*discount_factors!AJ7","v":0},{"$f":"AK47*discount_factors!AK7","v":0},{"$f":"AL47*discount_factors!AL7","v":0},{"$f":"AM47*discount_factors!AM7","v":0},{"$f":"AN47*discount_factors!AN7","v":0},{"$f":"AO47*discount_factors!AO7","v":0},{"$f":"AP47*discount_factors!AP7","v":0},{"$f":"AQ47*discount_factors!AQ7","v":0},{"$f":"AR47*discount_factors!AR7","v":0},{"$f":"AS47*discount_factors!AS7","v":0},{"$f":"AT47*discount_factors!AT7","v":0},{"$f":"AU47*discount_factors!AU7","v":0},{"$f":"AV47*discount_factors!AV7","v":0},{"$f":"AW47*discount_factors!AW7","v":0},{"$f":"AX47*discount_factors!AX7","v":0},{"$f":"AY47*discount_factors!AY7","v":0},{"$f":"AZ47*discount_factors!AZ7","v":0},{"$f":"BA47*discount_factors!BA7","v":0},{"$f":"BB47*discount_factors!BB7","v":0},{"$f":"BC47*discount_factors!BC7","v":0},{"$f":"BD47*discount_factors!BD7","v":0},{"$f":"BE47*discount_factors!BE7","v":0},{"$f":"BF47*discount_factors!BF7","v":0},{"$f":"BG47*discount_factors!BG7","v":0},{"$f":"BH47*discount_factors!BH7","v":0},{"$f":"BI47*discount_factors!BI7","v":0},{"$f":"BJ47*discount_factors!BJ7","v":0},{"$f":"BK47*discount_factors!BK7","v":0}]
[]
["TOTAL (2009 £)",{"$f":"SUM(C48:BK48)","v":0}," compared to baseline - positive figure indicates an increase in costs needed to meet renewables target"]

{"sheet":"renewables_summary","index":31,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Summary of changes to costs of meeting UK's renewables targets (by sector)"]
[]
[null,null,null,"Total renewables cost","Total if included"]
[]
["Electricity","(£ 2009)",null,{"$f":"renewables_costs!BL7","v":0},{"$f":"IF(addt_assm!G8=\"YES\",renewables_summary!D5,0)","v":0}]
["Gas","(£ 2009)",null,{"$f":"renewables_costs!BL11","v":0},{"$f":"IF(addt_assm!G9=\"YES\",renewables_summary!D6,0)","v":0}]
["Coal","(£ 2009)",null,{"$f":"renewables_costs!BL15","v":0},{"$f":"IF(addt_assm!G10=\"YES\",renewables_summary!D7,0)","v":0}]
[]
["Gas","(£ 2009)",null,{"$f":"renewables_costs!BL19","v":0},{"$f":"IF(addt_assm!G12=\"YES\",renewables_summary!D9,0)","v":0}]
["Coal","(£ 2009)",null,{"$f":"renewables_costs!BL23","v":0},{"$f":"IF(addt_assm!G13=\"YES\",renewables_summary!D10,0)","v":0}]
["Fuel oil","(£ 2009)",null,{"$f":"renewables_costs!BL28","v":0},{"$f":"IF(addt_assm!G14=\"YES\",renewables_summary!D11,0)","v":0}]
["Road transport - petrol","(£ 2009)",null,{"$f":"renewables_costs!BL33","v":0},{"$f":"IF(addt_assm!G15=\"YES\",renewables_summary!D12,0)","v":0}]
["Road transport - diesel","(£ 2009)",null,{"$f":"renewables_costs!BL38","v":0},{"$f":"IF(addt_assm!G15=\"YES\",renewables_summary!D13,0)","v":0}]
[]
[null,null,null,"TRADED TOTAL",{"$f":"SUM(E5:E7)","v":0}]
[null,null,null,"NON-TRADED TOTAL",{"$f":"SUM(E9:E13)","v":0}]
[]
[null,null,null,"TOTAL",{"$f":"E15+E16","v":0}," compared to baseline - positive figure indicates an increase in costs needed to meet renewables target"]