{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Read me","Exercise","Carbon tax values","Assumptions","Sheet1","Increase","International carbon prices","Carbon tax values FIXED","Allowances"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":1,"defined_names":2,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Read me","index":0,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":false,"merged":[[31,8,32,10],[33,8,33,10],[34,8,34,10],[35,8,35,10],[33,11,33,17],[34,11,34,17],[35,11,35,17],[31,11,32,17],[12,11,12,17],[9,0,12,0],[1,2,2,7],[4,0,5,6],[8,11,9,17],[9,1,9,5],[8,8,9,10],[10,8,10,10],[11,8,11,10],[10,11,10,17],[11,11,11,17]]}
["Carbon Price Pathway Tool"]
["Version",1.7]
["Date","2022-01-26"]
[]
["This Tool is part of a Transition Risk Analysis Support Toolkit developed by the South Africa-UK PACT supported project: Aligning South Africa's Climate-related Financial Disclosure with Global Best Practice"]
[]
["To learn about the project or the Toolkit, or to access other project outputs, please visit www.dnaeconomics.com/pages/sa_climate_disclosure"]
[]
["Sheet colour codes:",null,null,null,null,"Sheet where values should be inputted",null,null,"Assumptions sheet",null,null,"Select 'UK PACT' from the Scenario Manager (click on button next to redo button in the top ribbon (Quick Access Toolbar) and click 'Show'.  \nPlease note - this only works if you are in the 'Assumptions' sheet."]
["Cell colour codes","Input values into yellow cells only"]
[null,"Choose from dropdown, do not enter values",null,null,null,null,null,null,"Increase sheet",null,null,"Select 'UK PACT' from dropdown in cell B1"]
[null,"Green cells contain calculations or results - do not input data",null,null,null,null,null,null,"Allowances sheet",null,null,"Select 'UK PACT' from dropdown in cell B1"]
[null,"Fixed cells. Please do not change",null,null,null,null,null,null,"International carbon prices sheet",null,null,"Select 'UK PACT' from dropdown in cell B1"]
[]
[]
["Assumptions sheet"]
[]
[]
[]
["Allowances sheet"]
[null,null,null,null,null,null,null,null,null,null,null,"Live Carbon Tax Results - Predefined scenarios (with/without updates)"]
[null,null,null,null,null,null,null,null,null,null,null,"('Carbon tax values sheet' - do not change values in sheet)"]
[null,null,null,null,null,null,null,null,null,null,null,"Fixed scenario carbon tax values for comparison - not linked to model"]
["Assumptions sheet",null,null,null,null,null,null,null,null,null,null,"(do not change values in sheet)"]
["Increase sheet",null,null,null,null,null,null,null,null,null,null,"Live Carbon Tax Results - all new input values"]
[null,null,null,null,null,null,null,null,null,null,null,"('Carbon tax values' sheet - do not change values in sheet)"]
[]
["International carbon prices sheet"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Assumptions sheet",null,null,"Select 'User input' from  Scenario Manager (click on button next to redo button in the top ribbon (Quick Access Toolbar) and click 'Show'. \n Please note - this only works if you are in the 'Assumptions' sheet."]
[]
[null,null,null,null,null,null,null,null,"Increase sheet",null,null,"Select 'User input' from dropdown in cell B1"]
[null,null,null,null,null,null,null,null,"International carbon prices sheet",null,null,"Select 'User input' from dropdown in cell B1"]
[null,null,null,null,null,null,null,null,"Allowances sheet",null,null,"Select 'User input' from dropdown in cell B1"]

{"sheet":"Exercise","index":1,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Exercise 1","The South African government has announced that to do our fair share to contain climate change by 1.50C degrees by 2050, the South African carbon tax will have to increase by 20% per year from 2031 to 2050. The expected increase from now to 2030 to meet this goal is consistent with the assumptions used in the UK PACT scenario exercise."]
["Activity","Calculate what the carbon tax value in South Africa is going to be by 2050."]
["Guide","Go to 'Increase' sheet. Cell B2 should be set to 'UK PACT' initially. Copy the values for 'Immediate 1.5 oC' scenario from 2022 to 2030 (B19 to J19) and paste below the table. Use the 'Paste Special - Values' function to paste the actual values. \nChoose 'User input' from the dropdown in cell B2. Yellow cells should become visible. Copy values you pasted below the table into the table in cells B19 to J19 (values for 'Immediate 1.5 oC' scenario for 2022 to 2030). Use 'Paste Special - Values' function again. Insert 20% in cells K19 to AD19.\n\nGo to 'Assumptions' sheet. Select value 'Increase' from the dropdown in cell G15 (forecasting method linked to the 'Immediate 1.5 oC' scenario).\n\nGo to 'Carbon tax values' sheet and find the 2050 carbon tax value in cell AG15. The value should be R26,836.32."]
[]
["Exercise 2","Your policy analyst has looked at this announcement and decided it is unlike to happen in practice. She feels that the carbon tax is much more likely to converge with international carbon prices over time (and in particular eventually align with the carbon price path implicit in the NGFS (2020)’s Immediate 1.5ᵒC with CDR scenario. You decide that this is a better assumption."]
["Activity","Calculate what the carbon tax value in South Africa is going to be by 2050."]
["Guide","This is the assumption used in the UK PACT scenario exercise and thus the baseline assumption in this Tool. \n\nGo to 'Increase' sheet and select 'UK PACT' option from dropdown in cell B2.\n\nGo to 'Assumptions' sheet and select 'UK PACT' from the Scenario Selection button at the top of the screen (circle/button on the same level as the file name). Make sure to select 'No' if asked if you want to 'redefine' values.\n\nValues in 'Carbon tax values' should now change back to match those in 'Carbon tax values' FIXED sheet. Value in cell AG15 should be R5004.94.\nIf this is not the case, go back to 'Assumptions' sheet and select 'Dummy' the Scenario Selection button. (Make sure to select 'No' if asked if you want to 'redefine' values)\nNow select 'UK PACT' from the Scenario Selection button. \n\nValues in 'Carbon tax values' should now change back to match those in 'Carbon tax values' FIXED sheet. Value in cell AG15 should be R5004.94."]

{"sheet":"Carbon tax values","index":2,"n_rows":23,"n_cols":33,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Phase_1","Phase_1","Phase_2","Phase_2","Phase_2","Phase_2","Phase_2","Phase_2a","Phase_2a","Phase_2a","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond","Beyond"]
[null,null,"Carbon Price (ZAR)",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]
[null,null,{"$f":"Assumptions!B5","v":"Current Policies"}]
[null,null,"Carbon price",{"$f":"Assumptions!$B$10","v":134},{"$f":"D5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!E$3,Increase!$A$3:$AD$3,0)))","v":136.68},{"$f":"E5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!F$3,Increase!$A$3:$AD$3,0)))","v":136.68},{"$f":"F5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!G$3,Increase!$A$3:$AD$3,0)))","v":136.68},{"$f":"G5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!H$3,Increase!$A$3:$AD$3,0)))","v":136.68},{"$f":"H5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!I$3,Increase!$A$3:$AD$3,0)))","v":136.68},{"$f":"I5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!J$3,Increase!$A$3:$AD$3,0)))","v":136.68},{"$f":"IF(Assumptions!$B$13=\"Combination\",J5+($M$5-$J$5)/COUNT($K$3:$M$3),J5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!K$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$B$13=\"Combination\",K5+($M$5-$J$5)/COUNT($K$3:$M$3),K5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!L$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!B13=\"Combination\",Assumptions!C22,L5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!M$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",M5+($AG$5-$M$5)/COUNT($N$3:$AG$3),M5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!N$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",N5+($AG$5-$M$5)/COUNT($N$3:$AG$3),N5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!O$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",O5+($AG$5-$M$5)/COUNT($N$3:$AG$3),O5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!P$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",P5+($AG$5-$M$5)/COUNT($N$3:$AG$3),P5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Q$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",Q5+($AG$5-$M$5)/COUNT($N$3:$AG$3),Q5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!R$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",R5+($AG$5-$M$5)/COUNT($N$3:$AG$3),R5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!S$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",S5+($AG$5-$M$5)/COUNT($N$3:$AG$3),S5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!T$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",T5+($AG$5-$M$5)/COUNT($N$3:$AG$3),T5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!U$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",U5+($AG$5-$M$5)/COUNT($N$3:$AG$3),U5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!V$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",V5+($AG$5-$M$5)/COUNT($N$3:$AG$3),V5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!W$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",W5+($AG$5-$M$5)/COUNT($N$3:$AG$3),W5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!X$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",X5+($AG$5-$M$5)/COUNT($N$3:$AG$3),X5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Y$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",Y5+($AG$5-$M$5)/COUNT($N$3:$AG$3),Y5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Z$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",Z5+($AG$5-$M$5)/COUNT($N$3:$AG$3),Z5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AA$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",AA5+($AG$5-$M$5)/COUNT($N$3:$AG$3),AA5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AB$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",AB5+($AG$5-$M$5)/COUNT($N$3:$AG$3),AB5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AC$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",AC5+($AG$5-$M$5)/COUNT($N$3:$AG$3),AC5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AD$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",AD5+($AG$5-$M$5)/COUNT($N$3:$AG$3),AD5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AE$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",AE5+($AG$5-$M$5)/COUNT($N$3:$AG$3),AE5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AF$3,Increase!$A$3:$AD$3,0))))","v":136.68},{"$f":"IF(Assumptions!$G$13=\"Target rate\",AF5+($AG$5-$M$5)/COUNT($N$3:$AG$3),AF5*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C4,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AG$3,Increase!$A$3:$AD$3,0))))","v":136.68}]
[null,{"$f":"$C$4&\"-\"&C6","v":"Current Policies-Energy - Power"},"Energy - Power",{"$f":"D$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":36.354199999999999},{"$f":"E$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":37.081283999999997},{"$f":"F$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":42.548484000000002},{"$f":"G$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":42.548484000000002},{"$f":"H$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":42.548484000000002},{"$f":"I$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":42.548484000000002},{"$f":"J$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":42.548484000000002},{"$f":"K$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":42.548484000000002},{"$f":"L$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":42.548484000000002},{"$f":"M$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":42.548484000000002},{"$f":"N$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"O$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"P$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"Q$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"R$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"S$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"T$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"U$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"V$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"W$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"X$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"Y$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"Z$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"AA$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"AB$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"AC$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"AD$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"AE$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"AF$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007},{"$f":"AG$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B6,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":43.915284000000007}]
[null,"Current Policies-Energy - other","Energy - other",{"$f":"D$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":30.819999999999997},{"$f":"E$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":31.436399999999999},{"$f":"F$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":36.903600000000004},{"$f":"G$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":36.903600000000004},{"$f":"H$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":36.903600000000004},{"$f":"I$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":36.903600000000004},{"$f":"J$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":36.903600000000004},{"$f":"K$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":36.903600000000004},{"$f":"L$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":36.903600000000004},{"$f":"M$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":36.903600000000004},{"$f":"N$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"O$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"P$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"Q$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"R$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"S$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"T$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"U$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"V$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"W$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"X$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"Y$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"Z$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"AA$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"AB$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"AC$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"AD$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"AE$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"AF$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002},{"$f":"AG$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B7,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":38.270400000000002}]
[null,"Current Policies-Industrial process/Fugitive","Industrial process/Fugitive",{"$f":"D$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":17.420000000000002},{"$f":"E$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":17.7684},{"$f":"F$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":23.235600000000005},{"$f":"G$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":23.235600000000005},{"$f":"H$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":23.235600000000005},{"$f":"I$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":23.235600000000005},{"$f":"J$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":23.235600000000005},{"$f":"K$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":23.235600000000005},{"$f":"L$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":23.235600000000005},{"$f":"M$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":23.235600000000005},{"$f":"N$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"O$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"P$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"Q$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"R$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"S$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"T$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"U$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"V$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"W$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"X$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"Y$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"Z$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"AA$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"AB$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"AC$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"AD$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"AE$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"AF$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006},{"$f":"AG$5*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B8,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":24.602400000000006}]
[null,null,{"$f":"Assumptions!B6","v":"Immediate 2ᵒC"}]
[null,null,"Carbon price",{"$f":"Assumptions!$B$10","v":134},{"$f":"D10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!E$3,Increase!$A$3:$AD$3,0)))","v":136.68},{"$f":"E10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!F$3,Increase!$A$3:$AD$3,0)))","v":143.51400000000001},{"$f":"F10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!G$3,Increase!$A$3:$AD$3,0)))","v":150.68970000000002},{"$f":"G10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!H$3,Increase!$A$3:$AD$3,0)))","v":158.22418500000003},{"$f":"H10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!I$3,Increase!$A$3:$AD$3,0)))","v":166.13539425000005},{"$f":"I10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!J$3,Increase!$A$3:$AD$3,0)))","v":174.44216396250005},{"$f":"IF(Assumptions!$B$14=\"Combination\",J10+($M$10-$J$10)/COUNT($K$3:$M$3),J10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!K$3,Increase!$A$3:$AD$3,0))))","v":302.96144264166674},{"$f":"IF(Assumptions!$B$14=\"Combination\",K10+($M$10-$J$10)/COUNT($K$3:$M$3),K10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!L$3,Increase!$A$3:$AD$3,0))))","v":431.48072132083337},{"$f":"IF(Assumptions!B14=\"Combination\",Assumptions!C23,L10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!L$3,Increase!$A$3:$AD$3,0))))","v":560},{"$f":"IF(Assumptions!$G$14=\"Target rate\",M10+($AG$10-$M$10)/COUNT($N$3:$AG$3),M10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!N$3,Increase!$A$3:$AD$3,0))))","v":674.43005210000001},{"$f":"IF(Assumptions!$G$14=\"Target rate\",N10+($AG$10-$M$10)/COUNT($N$3:$AG$3),N10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!O$3,Increase!$A$3:$AD$3,0))))","v":788.86010420000002},{"$f":"IF(Assumptions!$G$14=\"Target rate\",O10+($AG$10-$M$10)/COUNT($N$3:$AG$3),O10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!P$3,Increase!$A$3:$AD$3,0))))","v":903.29015630000004},{"$f":"IF(Assumptions!$G$14=\"Target rate\",P10+($AG$10-$M$10)/COUNT($N$3:$AG$3),P10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Q$3,Increase!$A$3:$AD$3,0))))","v":1017.7202084},{"$f":"IF(Assumptions!$G$14=\"Target rate\",Q10+($AG$10-$M$10)/COUNT($N$3:$AG$3),Q10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!R$3,Increase!$A$3:$AD$3,0))))","v":1132.1502605000001},{"$f":"IF(Assumptions!$G$14=\"Target rate\",R10+($AG$10-$M$10)/COUNT($N$3:$AG$3),R10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!S$3,Increase!$A$3:$AD$3,0))))","v":1246.5803126000001},{"$f":"IF(Assumptions!$G$14=\"Target rate\",S10+($AG$10-$M$10)/COUNT($N$3:$AG$3),S10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!T$3,Increase!$A$3:$AD$3,0))))","v":1361.0103647000001},{"$f":"IF(Assumptions!$G$14=\"Target rate\",T10+($AG$10-$M$10)/COUNT($N$3:$AG$3),T10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!U$3,Increase!$A$3:$AD$3,0))))","v":1475.4404168000001},{"$f":"IF(Assumptions!$G$14=\"Target rate\",U10+($AG$10-$M$10)/COUNT($N$3:$AG$3),U10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!V$3,Increase!$A$3:$AD$3,0))))","v":1589.8704689000001},{"$f":"IF(Assumptions!$G$14=\"Target rate\",V10+($AG$10-$M$10)/COUNT($N$3:$AG$3),V10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!W$3,Increase!$A$3:$AD$3,0))))","v":1704.3005210000001},{"$f":"IF(Assumptions!$G$14=\"Target rate\",W10+($AG$10-$M$10)/COUNT($N$3:$AG$3),W10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!X$3,Increase!$A$3:$AD$3,0))))","v":1818.7305731000001},{"$f":"IF(Assumptions!$G$14=\"Target rate\",X10+($AG$10-$M$10)/COUNT($N$3:$AG$3),X10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Y$3,Increase!$A$3:$AD$3,0))))","v":1933.1606252000001},{"$f":"IF(Assumptions!$G$14=\"Target rate\",Y10+($AG$10-$M$10)/COUNT($N$3:$AG$3),Y10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Z$3,Increase!$A$3:$AD$3,0))))","v":2047.5906773000002},{"$f":"IF(Assumptions!$G$14=\"Target rate\",Z10+($AG$10-$M$10)/COUNT($N$3:$AG$3),Z10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AA$3,Increase!$A$3:$AD$3,0))))","v":2162.0207294000002},{"$f":"IF(Assumptions!$G$14=\"Target rate\",AA10+($AG$10-$M$10)/COUNT($N$3:$AG$3),AA10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AB$3,Increase!$A$3:$AD$3,0))))","v":2276.4507815000002},{"$f":"IF(Assumptions!$G$14=\"Target rate\",AB10+($AG$10-$M$10)/COUNT($N$3:$AG$3),AB10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AC$3,Increase!$A$3:$AD$3,0))))","v":2390.8808336000002},{"$f":"IF(Assumptions!$G$14=\"Target rate\",AC10+($AG$10-$M$10)/COUNT($N$3:$AG$3),AC10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AD$3,Increase!$A$3:$AD$3,0))))","v":2505.3108857000002},{"$f":"IF(Assumptions!$G$14=\"Target rate\",AD10+($AG$10-$M$10)/COUNT($N$3:$AG$3),AD10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AE$3,Increase!$A$3:$AD$3,0))))","v":2619.7409378000002},{"$f":"IF(Assumptions!$G$14=\"Target rate\",AE10+($AG$10-$M$10)/COUNT($N$3:$AG$3),AE10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AF$3,Increase!$A$3:$AD$3,0))))","v":2734.1709899000002},{"$f":"IF(Assumptions!$G$14=\"Target rate\",Assumptions!C35,AF10*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C9,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!L$3,Increase!$A$3:$AD$3,0))))","v":2848.6010420000002}]
[null,{"$f":"$C$9&\"-\"&C11","v":"Immediate 2ᵒC-Energy - Power"},"Energy - Power",{"$f":"D$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":36.354199999999999},{"$f":"E$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":37.081283999999997},{"$f":"F$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":87.730108200000004},{"$f":"G$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":92.116613610000002},{"$f":"H$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":96.722444290500007},{"$f":"I$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":101.55856650502503},{"$f":"J$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":106.63649483027628},{"$f":"K$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":276.08876267935091},{"$f":"L$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":393.20838133967544},{"$f":"M$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":510.32799999999997},{"$f":"N$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":674.43005210000001},{"$f":"O$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":788.86010420000002},{"$f":"P$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":903.29015630000004},{"$f":"Q$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":1017.7202084},{"$f":"R$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":1132.1502605000001},{"$f":"S$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":1246.5803126000001},{"$f":"T$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":1361.0103647000001},{"$f":"U$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":1475.4404168000001},{"$f":"V$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":1589.8704689000001},{"$f":"W$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":1704.3005210000001},{"$f":"X$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":1818.7305731000001},{"$f":"Y$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":1933.1606252000001},{"$f":"Z$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":2047.5906773000002},{"$f":"AA$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":2162.0207294000002},{"$f":"AB$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":2276.4507815000002},{"$f":"AC$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":2390.8808336000002},{"$f":"AD$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":2505.3108857000002},{"$f":"AE$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":2619.7409378000002},{"$f":"AF$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":2734.1709899000002},{"$f":"AG$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B11,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":2848.6010420000002}]
[null,"Immediate 2ᵒC-Energy - other","Energy - other",{"$f":"D$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":30.819999999999997},{"$f":"E$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":31.436399999999999},{"$f":"F$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":81.802980000000005},{"$f":"G$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":85.893129000000002},{"$f":"H$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":90.187785450000007},{"$f":"I$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":94.697174722500023},{"$f":"J$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":99.432033458625014},{"$f":"K$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":263.57645509825005},{"$f":"L$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":375.38822754912502},{"$f":"M$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":487.2},{"$f":"N$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":674.43005210000001},{"$f":"O$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":788.86010420000002},{"$f":"P$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":903.29015630000004},{"$f":"Q$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":1017.7202084},{"$f":"R$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":1132.1502605000001},{"$f":"S$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":1246.5803126000001},{"$f":"T$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":1361.0103647000001},{"$f":"U$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":1475.4404168000001},{"$f":"V$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":1589.8704689000001},{"$f":"W$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":1704.3005210000001},{"$f":"X$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":1818.7305731000001},{"$f":"Y$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":1933.1606252000001},{"$f":"Z$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":2047.5906773000002},{"$f":"AA$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":2162.0207294000002},{"$f":"AB$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":2276.4507815000002},{"$f":"AC$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":2390.8808336000002},{"$f":"AD$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":2505.3108857000002},{"$f":"AE$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":2619.7409378000002},{"$f":"AF$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":2734.1709899000002},{"$f":"AG$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B12,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":2848.6010420000002}]
[null,"Immediate 2ᵒC-Industrial process/Fugitive","Industrial process/Fugitive",{"$f":"D$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":17.420000000000002},{"$f":"E$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":17.7684},{"$f":"F$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":67.451580000000007},{"$f":"G$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":70.824159000000009},{"$f":"H$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":74.365366950000009},{"$f":"I$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":78.083635297500024},{"$f":"J$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":81.987817062375015},{"$f":"K$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":233.28031083408339},{"$f":"L$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":332.24015541704171},{"$f":"M$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":431.2},{"$f":"N$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":674.43005210000001},{"$f":"O$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":788.86010420000002},{"$f":"P$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":903.29015630000004},{"$f":"Q$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":1017.7202084},{"$f":"R$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":1132.1502605000001},{"$f":"S$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":1246.5803126000001},{"$f":"T$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":1361.0103647000001},{"$f":"U$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":1475.4404168000001},{"$f":"V$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":1589.8704689000001},{"$f":"W$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":1704.3005210000001},{"$f":"X$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":1818.7305731000001},{"$f":"Y$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":1933.1606252000001},{"$f":"Z$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":2047.5906773000002},{"$f":"AA$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":2162.0207294000002},{"$f":"AB$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":2276.4507815000002},{"$f":"AC$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":2390.8808336000002},{"$f":"AD$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":2505.3108857000002},{"$f":"AE$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":2619.7409378000002},{"$f":"AF$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":2734.1709899000002},{"$f":"AG$10*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B13,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":2848.6010420000002}]
[null,null,{"$f":"Assumptions!B7","v":"Immediate 1.5ᵒC"}]
[null,null,"Carbon price",{"$f":"Assumptions!$B$10","v":134},{"$f":"D15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!E$3,Increase!$A$3:$AD$3,0)))","v":136.68},{"$f":"E15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!F$3,Increase!$A$3:$AD$3,0)))","v":143.51400000000001},{"$f":"F15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!G$3,Increase!$A$3:$AD$3,0)))","v":150.68970000000002},{"$f":"G15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!H$3,Increase!$A$3:$AD$3,0)))","v":158.22418500000003},{"$f":"H15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!I$3,Increase!$A$3:$AD$3,0)))","v":166.13539425000005},{"$f":"I15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!J$3,Increase!$A$3:$AD$3,0)))","v":174.44216396250005},{"$f":"IF(Assumptions!$B$15=\"Combination\",J15+($M$15-$J$15)/COUNT($K$3:$M$3),J15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!K$3,Increase!$A$3:$AD$3,0))))","v":349.62810930833336},{"$f":"IF(Assumptions!$B$15=\"Combination\",K15+($M$15-$J$15)/COUNT($K$3:$M$3),K15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!L$3,Increase!$A$3:$AD$3,0))))","v":524.81405465416674},{"$f":"IF(Assumptions!B15=\"Combination\",Assumptions!C24,L15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!M$3,Increase!$A$3:$AD$3,0))))","v":700},{"$f":"IF(Assumptions!$G$15=\"Target rate\",M15+($AG$15-$M$15)/COUNT($N$3:$AG$3),M15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!N$3,Increase!$A$3:$AD$3,0))))","v":915.24721770286214},{"$f":"IF(Assumptions!$G$15=\"Target rate\",N15+($AG$15-$M$15)/COUNT($N$3:$AG$3),N15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!O$3,Increase!$A$3:$AD$3,0))))","v":1130.4944354057243},{"$f":"IF(Assumptions!$G$15=\"Target rate\",O15+($AG$15-$M$15)/COUNT($N$3:$AG$3),O15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!P$3,Increase!$A$3:$AD$3,0))))","v":1345.7416531085864},{"$f":"IF(Assumptions!$G$15=\"Target rate\",P15+($AG$15-$M$15)/COUNT($N$3:$AG$3),P15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Q$3,Increase!$A$3:$AD$3,0))))","v":1560.9888708114486},{"$f":"IF(Assumptions!$G$15=\"Target rate\",Q15+($AG$15-$M$15)/COUNT($N$3:$AG$3),Q15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!R$3,Increase!$A$3:$AD$3,0))))","v":1776.2360885143107},{"$f":"IF(Assumptions!$G$15=\"Target rate\",R15+($AG$15-$M$15)/COUNT($N$3:$AG$3),R15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!S$3,Increase!$A$3:$AD$3,0))))","v":1991.4833062171729},{"$f":"IF(Assumptions!$G$15=\"Target rate\",S15+($AG$15-$M$15)/COUNT($N$3:$AG$3),S15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!T$3,Increase!$A$3:$AD$3,0))))","v":2206.730523920035},{"$f":"IF(Assumptions!$G$15=\"Target rate\",T15+($AG$15-$M$15)/COUNT($N$3:$AG$3),T15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!U$3,Increase!$A$3:$AD$3,0))))","v":2421.9777416228972},{"$f":"IF(Assumptions!$G$15=\"Target rate\",U15+($AG$15-$M$15)/COUNT($N$3:$AG$3),U15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!V$3,Increase!$A$3:$AD$3,0))))","v":2637.2249593257593},{"$f":"IF(Assumptions!$G$15=\"Target rate\",V15+($AG$15-$M$15)/COUNT($N$3:$AG$3),V15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!W$3,Increase!$A$3:$AD$3,0))))","v":2852.4721770286214},{"$f":"IF(Assumptions!$G$15=\"Target rate\",W15+($AG$15-$M$15)/COUNT($N$3:$AG$3),W15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!X$3,Increase!$A$3:$AD$3,0))))","v":3067.7193947314836},{"$f":"IF(Assumptions!$G$15=\"Target rate\",X15+($AG$15-$M$15)/COUNT($N$3:$AG$3),X15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Y$3,Increase!$A$3:$AD$3,0))))","v":3282.9666124343457},{"$f":"IF(Assumptions!$G$15=\"Target rate\",Y15+($AG$15-$M$15)/COUNT($N$3:$AG$3),Y15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Z$3,Increase!$A$3:$AD$3,0))))","v":3498.2138301372079},{"$f":"IF(Assumptions!$G$15=\"Target rate\",Z15+($AG$15-$M$15)/COUNT($N$3:$AG$3),Z15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AA$3,Increase!$A$3:$AD$3,0))))","v":3713.46104784007},{"$f":"IF(Assumptions!$G$15=\"Target rate\",AA15+($AG$15-$M$15)/COUNT($N$3:$AG$3),AA15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AB$3,Increase!$A$3:$AD$3,0))))","v":3928.7082655429322},{"$f":"IF(Assumptions!$G$15=\"Target rate\",AB15+($AG$15-$M$15)/COUNT($N$3:$AG$3),AB15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AC$3,Increase!$A$3:$AD$3,0))))","v":4143.9554832457943},{"$f":"IF(Assumptions!$G$15=\"Target rate\",AC15+($AG$15-$M$15)/COUNT($N$3:$AG$3),AC15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AD$3,Increase!$A$3:$AD$3,0))))","v":4359.2027009486565},{"$f":"IF(Assumptions!$G$15=\"Target rate\",AD15+($AG$15-$M$15)/COUNT($N$3:$AG$3),AD15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AE$3,Increase!$A$3:$AD$3,0))))","v":4574.4499186515186},{"$f":"IF(Assumptions!$G$15=\"Target rate\",AE15+($AG$15-$M$15)/COUNT($N$3:$AG$3),AE15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AF$3,Increase!$A$3:$AD$3,0))))","v":4789.6971363543807},{"$f":"IF(Assumptions!$G$15=\"Target rate\",Assumptions!C36,AF15*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C14,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AG$3,Increase!$A$3:$AD$3,0))))","v":5004.944354057242}]
[null,{"$f":"$C$14&\"-\"&C16","v":"Immediate 1.5ᵒC-Energy - Power"},"Energy - Power",{"$f":"D$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":36.354199999999999},{"$f":"E$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":37.081283999999997},{"$f":"F$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":87.730108200000004},{"$f":"G$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":92.116613610000002},{"$f":"H$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":96.722444290500007},{"$f":"I$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":101.55856650502503},{"$f":"J$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":106.63649483027628},{"$f":"K$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":349.62810930833336},{"$f":"L$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":524.81405465416674},{"$f":"M$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":700},{"$f":"N$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":915.24721770286214},{"$f":"O$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":1130.4944354057243},{"$f":"P$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":1345.7416531085864},{"$f":"Q$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":1560.9888708114486},{"$f":"R$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":1776.2360885143107},{"$f":"S$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":1991.4833062171729},{"$f":"T$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":2206.730523920035},{"$f":"U$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":2421.9777416228972},{"$f":"V$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":2637.2249593257593},{"$f":"W$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":2852.4721770286214},{"$f":"X$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":3067.7193947314836},{"$f":"Y$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":3282.9666124343457},{"$f":"Z$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":3498.2138301372079},{"$f":"AA$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":3713.46104784007},{"$f":"AB$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":3928.7082655429322},{"$f":"AC$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":4143.9554832457943},{"$f":"AD$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":4359.2027009486565},{"$f":"AE$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":4574.4499186515186},{"$f":"AF$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":4789.6971363543807},{"$f":"AG$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B16,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":5004.944354057242}]
[null,"Immediate 1.5ᵒC-Energy - other","Energy - other",{"$f":"D$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":30.819999999999997},{"$f":"E$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":31.436399999999999},{"$f":"F$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":81.802980000000005},{"$f":"G$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":85.893129000000002},{"$f":"H$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":90.187785450000007},{"$f":"I$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":94.697174722500023},{"$f":"J$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":99.432033458625014},{"$f":"K$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":349.62810930833336},{"$f":"L$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":524.81405465416674},{"$f":"M$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":700},{"$f":"N$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":915.24721770286214},{"$f":"O$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":1130.4944354057243},{"$f":"P$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":1345.7416531085864},{"$f":"Q$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":1560.9888708114486},{"$f":"R$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":1776.2360885143107},{"$f":"S$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":1991.4833062171729},{"$f":"T$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":2206.730523920035},{"$f":"U$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":2421.9777416228972},{"$f":"V$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":2637.2249593257593},{"$f":"W$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":2852.4721770286214},{"$f":"X$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":3067.7193947314836},{"$f":"Y$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":3282.9666124343457},{"$f":"Z$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":3498.2138301372079},{"$f":"AA$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":3713.46104784007},{"$f":"AB$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":3928.7082655429322},{"$f":"AC$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":4143.9554832457943},{"$f":"AD$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":4359.2027009486565},{"$f":"AE$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":4574.4499186515186},{"$f":"AF$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":4789.6971363543807},{"$f":"AG$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B17,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":5004.944354057242}]
[null,"Immediate 1.5ᵒC-Industrial process/Fugitive","Industrial process/Fugitive",{"$f":"D$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":17.420000000000002},{"$f":"E$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":17.7684},{"$f":"F$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":67.451580000000007},{"$f":"G$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":70.824159000000009},{"$f":"H$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":74.365366950000009},{"$f":"I$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":78.083635297500024},{"$f":"J$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":81.987817062375015},{"$f":"K$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":269.2136441674167},{"$f":"L$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":404.10682208370838},{"$f":"M$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":539},{"$f":"N$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":915.24721770286214},{"$f":"O$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":1130.4944354057243},{"$f":"P$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":1345.7416531085864},{"$f":"Q$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":1560.9888708114486},{"$f":"R$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":1776.2360885143107},{"$f":"S$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":1991.4833062171729},{"$f":"T$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":2206.730523920035},{"$f":"U$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":2421.9777416228972},{"$f":"V$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":2637.2249593257593},{"$f":"W$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":2852.4721770286214},{"$f":"X$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":3067.7193947314836},{"$f":"Y$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":3282.9666124343457},{"$f":"Z$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":3498.2138301372079},{"$f":"AA$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":3713.46104784007},{"$f":"AB$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":3928.7082655429322},{"$f":"AC$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":4143.9554832457943},{"$f":"AD$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":4359.2027009486565},{"$f":"AE$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":4574.4499186515186},{"$f":"AF$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":4789.6971363543807},{"$f":"AG$15*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B18,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":5004.944354057242}]
[null,null,{"$f":"Assumptions!B8","v":"Delayed 2ᵒC"}]
[null,null,"Carbon price",{"$f":"Assumptions!$B$10","v":134},{"$f":"D20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!E$3,Increase!$A$3:$AD$3,0)))","v":136.68},{"$f":"E20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!F$3,Increase!$A$3:$AD$3,0)))","v":143.51400000000001},{"$f":"F20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!G$3,Increase!$A$3:$AD$3,0)))","v":150.68970000000002},{"$f":"G20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!H$3,Increase!$A$3:$AD$3,0)))","v":158.22418500000003},{"$f":"H20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!I$3,Increase!$A$3:$AD$3,0)))","v":166.13539425000005},{"$f":"I20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!J$3,Increase!$A$3:$AD$3,0)))","v":174.44216396250005},{"$f":"IF(Assumptions!$B$16=\"Combination\",J20+($M$20-$J$20)/COUNT($K$3:$M$3),J20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!K$3,Increase!$A$3:$AD$3,0))))","v":183.16427216062505},{"$f":"IF(Assumptions!$B$16=\"Combination\",K20+($M$20-$J$20)/COUNT($K$3:$M$3),K20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!L$3,Increase!$A$3:$AD$3,0))))","v":192.32248576865629},{"$f":"IF(Assumptions!B16=\"Combination\",Assumptions!C25,L20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!M$3,Increase!$A$3:$AD$3,0))))","v":201.93861005708911},{"$f":"IF(Assumptions!$G$16=\"Target rate\",M20+($AG$20-$M$20)/COUNT($N$3:$AG$3),M20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!N$3,Increase!$A$3:$AD$3,0))))","v":777.13881694423469},{"$f":"IF(Assumptions!$G$16=\"Target rate\",N20+($AG$20-$M$20)/COUNT($N$3:$AG$3),N20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!O$3,Increase!$A$3:$AD$3,0))))","v":1352.3390238313802},{"$f":"IF(Assumptions!$G$16=\"Target rate\",O20+($AG$20-$M$20)/COUNT($N$3:$AG$3),O20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!P$3,Increase!$A$3:$AD$3,0))))","v":1927.5392307185257},{"$f":"IF(Assumptions!$G$16=\"Target rate\",P20+($AG$20-$M$20)/COUNT($N$3:$AG$3),P20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Q$3,Increase!$A$3:$AD$3,0))))","v":2502.7394376056714},{"$f":"IF(Assumptions!$G$16=\"Target rate\",Q20+($AG$20-$M$20)/COUNT($N$3:$AG$3),Q20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!R$3,Increase!$A$3:$AD$3,0))))","v":3077.939644492817},{"$f":"IF(Assumptions!$G$16=\"Target rate\",R20+($AG$20-$M$20)/COUNT($N$3:$AG$3),R20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!S$3,Increase!$A$3:$AD$3,0))))","v":3653.1398513799627},{"$f":"IF(Assumptions!$G$16=\"Target rate\",S20+($AG$20-$M$20)/COUNT($N$3:$AG$3),S20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!T$3,Increase!$A$3:$AD$3,0))))","v":4228.3400582671084},{"$f":"IF(Assumptions!$G$16=\"Target rate\",T20+($AG$20-$M$20)/COUNT($N$3:$AG$3),T20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!U$3,Increase!$A$3:$AD$3,0))))","v":4803.5402651542536},{"$f":"IF(Assumptions!$G$16=\"Target rate\",U20+($AG$20-$M$20)/COUNT($N$3:$AG$3),U20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!V$3,Increase!$A$3:$AD$3,0))))","v":5378.7404720413988},{"$f":"IF(Assumptions!$G$16=\"Target rate\",V20+($AG$20-$M$20)/COUNT($N$3:$AG$3),V20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!W$3,Increase!$A$3:$AD$3,0))))","v":5953.940678928544},{"$f":"IF(Assumptions!$G$16=\"Target rate\",W20+($AG$20-$M$20)/COUNT($N$3:$AG$3),W20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!X$3,Increase!$A$3:$AD$3,0))))","v":6529.1408858156892},{"$f":"IF(Assumptions!$G$16=\"Target rate\",X20+($AG$20-$M$20)/COUNT($N$3:$AG$3),X20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Y$3,Increase!$A$3:$AD$3,0))))","v":7104.3410927028344},{"$f":"IF(Assumptions!$G$16=\"Target rate\",Y20+($AG$20-$M$20)/COUNT($N$3:$AG$3),Y20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!Z$3,Increase!$A$3:$AD$3,0))))","v":7679.5412995899796},{"$f":"IF(Assumptions!$G$16=\"Target rate\",Z20+($AG$20-$M$20)/COUNT($N$3:$AG$3),Z20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AA$3,Increase!$A$3:$AD$3,0))))","v":8254.7415064771249},{"$f":"IF(Assumptions!$G$16=\"Target rate\",AA20+($AG$20-$M$20)/COUNT($N$3:$AG$3),AA20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AB$3,Increase!$A$3:$AD$3,0))))","v":8829.941713364271},{"$f":"IF(Assumptions!$G$16=\"Target rate\",AB20+($AG$20-$M$20)/COUNT($N$3:$AG$3),AB20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AC$3,Increase!$A$3:$AD$3,0))))","v":9405.1419202514171},{"$f":"IF(Assumptions!$G$16=\"Target rate\",AC20+($AG$20-$M$20)/COUNT($N$3:$AG$3),AC20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AD$3,Increase!$A$3:$AD$3,0))))","v":9980.3421271385632},{"$f":"IF(Assumptions!$G$16=\"Target rate\",AD20+($AG$20-$M$20)/COUNT($N$3:$AG$3),AD20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AE$3,Increase!$A$3:$AD$3,0))))","v":10555.542334025709},{"$f":"IF(Assumptions!$G$16=\"Target rate\",AE20+($AG$20-$M$20)/COUNT($N$3:$AG$3),AE20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AF$3,Increase!$A$3:$AD$3,0))))","v":11130.742540912855},{"$f":"IF(Assumptions!$G$16=\"Target rate\",Assumptions!C37,AF20*(1+INDEX(Increase!$A$3:$AD$7,MATCH('Carbon tax values'!$C19,Increase!$A$3:$A$7,0),MATCH('Carbon tax values'!AG$3,Increase!$A$3:$AD$3,0))))","v":11705.9427478}]
[null,{"$f":"$C$19&\"-\"&C21","v":"Delayed 2ᵒC-Energy - Power"},"Energy - Power",{"$f":"D$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":36.354199999999999},{"$f":"E$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":37.081283999999997},{"$f":"F$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":73.378708200000005},{"$f":"G$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":77.047643610000009},{"$f":"H$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":80.90002579050001},{"$f":"I$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":84.945027080025014},{"$f":"J$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":89.192278434026264},{"$f":"K$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":93.651892355727583},{"$f":"L$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":98.334486973513961},{"$f":"M$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":103.25121132218966},{"$f":"N$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":777.13881694423469},{"$f":"O$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":1352.3390238313802},{"$f":"P$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":1927.5392307185257},{"$f":"Q$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":2502.7394376056714},{"$f":"R$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":3077.939644492817},{"$f":"S$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":3653.1398513799627},{"$f":"T$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":4228.3400582671084},{"$f":"U$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":4803.5402651542536},{"$f":"V$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":5378.7404720413988},{"$f":"W$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":5953.940678928544},{"$f":"X$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":6529.1408858156892},{"$f":"Y$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":7104.3410927028344},{"$f":"Z$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":7679.5412995899796},{"$f":"AA$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":8254.7415064771249},{"$f":"AB$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":8829.941713364271},{"$f":"AC$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":9405.1419202514171},{"$f":"AD$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":9980.3421271385632},{"$f":"AE$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":10555.542334025709},{"$f":"AF$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":11130.742540912855},{"$f":"AG$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B21,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":11705.9427478}]
[null,"Delayed 2ᵒC-Energy - other","Energy - other",{"$f":"D$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":30.819999999999997},{"$f":"E$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":31.436399999999999},{"$f":"F$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":67.451580000000007},{"$f":"G$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":70.824159000000009},{"$f":"H$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":74.365366950000009},{"$f":"I$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":78.083635297500024},{"$f":"J$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":81.987817062375015},{"$f":"K$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":86.087207915493764},{"$f":"L$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":90.391568311268458},{"$f":"M$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":94.911146726831873},{"$f":"N$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":777.13881694423469},{"$f":"O$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":1352.3390238313802},{"$f":"P$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":1927.5392307185257},{"$f":"Q$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":2502.7394376056714},{"$f":"R$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":3077.939644492817},{"$f":"S$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":3653.1398513799627},{"$f":"T$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":4228.3400582671084},{"$f":"U$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":4803.5402651542536},{"$f":"V$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":5378.7404720413988},{"$f":"W$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":5953.940678928544},{"$f":"X$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":6529.1408858156892},{"$f":"Y$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":7104.3410927028344},{"$f":"Z$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":7679.5412995899796},{"$f":"AA$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":8254.7415064771249},{"$f":"AB$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":8829.941713364271},{"$f":"AC$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":9405.1419202514171},{"$f":"AD$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":9980.3421271385632},{"$f":"AE$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":10555.542334025709},{"$f":"AF$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":11130.742540912855},{"$f":"AG$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B22,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":11705.9427478}]
[null,"Delayed 2ᵒC-Industrial process/Fugitive","Industrial process/Fugitive",{"$f":"D$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!D$2,Allowances!$AA$2:$AE$2,0)))","v":17.420000000000002},{"$f":"E$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!E$2,Allowances!$AA$2:$AE$2,0)))","v":17.7684},{"$f":"F$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!F$2,Allowances!$AA$2:$AE$2,0)))","v":53.100180000000002},{"$f":"G$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!G$2,Allowances!$AA$2:$AE$2,0)))","v":55.755189000000009},{"$f":"H$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!H$2,Allowances!$AA$2:$AE$2,0)))","v":58.542948450000011},{"$f":"I$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!I$2,Allowances!$AA$2:$AE$2,0)))","v":61.470095872500018},{"$f":"J$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!J$2,Allowances!$AA$2:$AE$2,0)))","v":64.543600666125016},{"$f":"K$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!K$2,Allowances!$AA$2:$AE$2,0)))","v":67.77078069943127},{"$f":"L$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!L$2,Allowances!$AA$2:$AE$2,0)))","v":71.159319734402828},{"$f":"M$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!M$2,Allowances!$AA$2:$AE$2,0)))","v":74.717285721122963},{"$f":"N$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!N$2,Allowances!$AA$2:$AE$2,0)))","v":777.13881694423469},{"$f":"O$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!O$2,Allowances!$AA$2:$AE$2,0)))","v":1352.3390238313802},{"$f":"P$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!P$2,Allowances!$AA$2:$AE$2,0)))","v":1927.5392307185257},{"$f":"Q$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Q$2,Allowances!$AA$2:$AE$2,0)))","v":2502.7394376056714},{"$f":"R$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!R$2,Allowances!$AA$2:$AE$2,0)))","v":3077.939644492817},{"$f":"S$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!S$2,Allowances!$AA$2:$AE$2,0)))","v":3653.1398513799627},{"$f":"T$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!T$2,Allowances!$AA$2:$AE$2,0)))","v":4228.3400582671084},{"$f":"U$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!U$2,Allowances!$AA$2:$AE$2,0)))","v":4803.5402651542536},{"$f":"V$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!V$2,Allowances!$AA$2:$AE$2,0)))","v":5378.7404720413988},{"$f":"W$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!W$2,Allowances!$AA$2:$AE$2,0)))","v":5953.940678928544},{"$f":"X$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!X$2,Allowances!$AA$2:$AE$2,0)))","v":6529.1408858156892},{"$f":"Y$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Y$2,Allowances!$AA$2:$AE$2,0)))","v":7104.3410927028344},{"$f":"Z$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!Z$2,Allowances!$AA$2:$AE$2,0)))","v":7679.5412995899796},{"$f":"AA$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AA$2,Allowances!$AA$2:$AE$2,0)))","v":8254.7415064771249},{"$f":"AB$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AB$2,Allowances!$AA$2:$AE$2,0)))","v":8829.941713364271},{"$f":"AC$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AC$2,Allowances!$AA$2:$AE$2,0)))","v":9405.1419202514171},{"$f":"AD$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AD$2,Allowances!$AA$2:$AE$2,0)))","v":9980.3421271385632},{"$f":"AE$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AE$2,Allowances!$AA$2:$AE$2,0)))","v":10555.542334025709},{"$f":"AF$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AF$2,Allowances!$AA$2:$AE$2,0)))","v":11130.742540912855},{"$f":"AG$20*(1-INDEX(Allowances!$AA$2:$AE$15,MATCH('Carbon tax values'!$B23,Allowances!$AE$2:$AE$15,0),MATCH('Carbon tax values'!AG$2,Allowances!$AA$2:$AE$2,0)))","v":11705.9427478}]

{"sheet":"Assumptions","index":3,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[[15,3,15,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[14,3,14,5]]}
["Carbon tax forecast currency ","USD"]
["Exchange rate (ZAR/unit)",14,"If ZAR above , set value to 1"]
[]
["Scenario names","Scenario names","Scenario description"]
["Baseline","Current Policies","Current Policies"]
["Scenario 1","Immediate 2ᵒC","Immediate 2ᵒC with CDR"]
["Scenario 2","Immediate 1.5ᵒC","Immediate 1.5ᵒC with CDR"]
["Scenario 3","Delayed 2ᵒC","Delayed 2ᵒC without CDR"]
[]
["SA Carbon tax rate (2021)",134]
[]
["Forecasting carbon tax rate (2023-2030)","Method",null,"Forecasting carbon tax rate (2031-2050)",null,null,"Method"]
[{"$f":"$B$5","v":"Current Policies"},"Increase",null,{"$f":"$B$5","v":"Current Policies"},null,null,"Increase"]
[{"$f":"$B$6","v":"Immediate 2ᵒC"},"Combination",null,{"$f":"$B$6","v":"Immediate 2ᵒC"},null,null,"Target rate"]
[{"$f":"$B$7","v":"Immediate 1.5ᵒC"},"Combination",null,{"$f":"$B$7","v":"Immediate 1.5ᵒC"},null,null,"Target rate"]
[{"$f":"$B$8","v":"Delayed 2ᵒC"},"Increase",null,{"$f":"$B$8","v":"Delayed 2ᵒC"},null,null,"Target rate"]
[]
["2030 carbon tax target value choice","User input"]
["2050 carbon tax target value choice","Scenario"]
[]
["Scenario: 2030 carbon tax target value ",{"$f":"\"Value\"&\" \"&\"(\"&$B$1&\")\"","v":"Value (USD)"},"Value (ZAR)"]
[{"$f":"$B$5","v":"Current Policies"},{"$f":"IF($B$18=\"Scenario\",'International carbon prices'!K5,B28)","v":0},{"$f":"B22*Ex_rate","v":0}]
[{"$f":"$B$6","v":"Immediate 2ᵒC"},{"$f":"IF($B$18=\"Scenario\",'International carbon prices'!K6,B29)","v":40},{"$f":"B23*Ex_rate","v":560}]
[{"$f":"$B$7","v":"Immediate 1.5ᵒC"},{"$f":"IF($B$18=\"Scenario\",'International carbon prices'!K7,B30)","v":50},{"$f":"B24*Ex_rate","v":700}]
[{"$f":"$B$8","v":"Delayed 2ᵒC"},{"$f":"IF($B$18=\"Scenario\",'International carbon prices'!K8,B31)","v":0},{"$f":"B25*Ex_rate","v":0}]
[]
["User-input: 2030 carbon tax value",{"$f":"\"Value\"&\" \"&\"(\"&$B$1&\")\"","v":"Value (USD)"},"Value (ZAR)"]
[{"$f":"$B$5","v":"Current Policies"},null,{"$f":"B28*Ex_rate","v":0},"Default values"]
[{"$f":"$B$6","v":"Immediate 2ᵒC"},40,{"$f":"B29*Ex_rate","v":560},"IPR 2030 value = $40/t"]
[{"$f":"$B$7","v":"Immediate 1.5ᵒC"},50,{"$f":"B30*Ex_rate","v":700},"IPR 2030 value = $50/t"]
[{"$f":"$B$8","v":"Delayed 2ᵒC"},null,{"$f":"B31*Ex_rate","v":0}]
[]
["Scenario: 2050 carbon tax target value ",{"$f":"\"Value\"&\" \"&\"(\"&$B$1&\")\"","v":"Value (USD)"},"Value (ZAR)"]
[{"$f":"$B$5","v":"Current Policies"},{"$f":"IF($B$19=\"Scenario\",'International carbon prices'!AE5,B40)","v":4.4699941430000001},{"$f":"B34*Ex_rate","v":62.579918001999999}]
[{"$f":"$B$6","v":"Immediate 2ᵒC"},{"$f":"IF($B$19=\"Scenario\",'International carbon prices'!AE6,B41)","v":203.47150300000001},{"$f":"B35*Ex_rate","v":2848.6010420000002}]
[{"$f":"$B$7","v":"Immediate 1.5ᵒC"},{"$f":"IF($B$19=\"Scenario\",'International carbon prices'!AE7,B42)","v":357.49602528980301},{"$f":"B36*Ex_rate","v":5004.944354057242}]
[{"$f":"$B$8","v":"Delayed 2ᵒC"},{"$f":"IF($B$19=\"Scenario\",'International carbon prices'!AE8,B43)","v":836.13876770000002},{"$f":"B37*Ex_rate","v":11705.9427478}]
[]
["User-input: 2050 carbon tax value",{"$f":"\"Value\"&\" \"&\"(\"&$B$1&\")\"","v":"Value (USD)"},"Value (ZAR)"]
[{"$f":"$B$5","v":"Current Policies"},null,{"$f":"B40*Ex_rate","v":0}]
[{"$f":"$B$6","v":"Immediate 2ᵒC"},null,{"$f":"B41*Ex_rate","v":0}]
[{"$f":"$B$7","v":"Immediate 1.5ᵒC"},null,{"$f":"B42*Ex_rate","v":0}]
[{"$f":"$B$8","v":"Delayed 2ᵒC"},null,{"$f":"B43*Ex_rate","v":0}]

{"sheet":"Sheet1","index":4,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":true,"merged":[[2,3,2,4],[1,2,1,8],[5,3,9,3],[12,3,14,3],[12,4,13,4],[10,2,11,2],[3,3,4,4],[10,3,11,4],[3,2,4,2],[10,8,14,8],[3,6,9,6],[5,2,9,2],[12,2,14,2],[7,4,8,4]]}
[]
[null,null,"Model options and data sources"]
[null,null,"Approaches","Choices in 'Assumptions' sheet",null,"Sources of data 2023-2030","Results"]
[null,null,"Increase over time\n (2023-2030) ","B13:B16 - Increase",null,"UK PACT assumptions","Carbon tax values up to 2030"]
[null,null,null,null,null,"User's own assumptions"]
[null,null,"Combination (2023-2030)\n(Uses 2030 target value to increase carbon tax faster than simply using increase)","B13:B16 -\n Combination",null,"UK PACT assumptions (2023 - 2027)"]
[null,null,null,null,null,"User's own assumptions (2023 - 2027)"]
[null,null,null,null,"B18 - Scenario","UK PACT assumptions: 2030 carbon tax value"]
[null,null,null,null,null,"User's own assumptions: 2030 carbon tax value"]
[null,null,null,null,"B18 - User input","User-input: 2030 carbon tax value",null,"Sources of data 2031-2050","Results"]
[null,null,"Increase over time\n (2031-2050)","G13:G16  - Increase",null,null,null,"UK PACT assumptions","Carbon tax values up to 2050"]
[null,null,null,null,null,null,null,"User's own assumptions"]
[null,null,"Target rate (2031-2050)","G13:G16 - \nTarget rate","B19 - Scenario",null,null,"UK PACT assumption: 2050 value"]
[null,null,null,null,null,null,null,"User's own assumptions: 2050 value"]
[null,null,null,null,"B19 - User input",null,null,"User-input: 2050 carbon tax value"]

{"sheet":"Increase","index":5,"n_rows":20,"n_cols":30,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Carbon tax Increase values","UK PACT",null,"NB - if you use 'user input' please make sure to include values for every year. If you want to use scenario values for early years, please copy this from the 'UK PACT' values."]
[]
["Real percent increase in SA carbon tax headline rate (%)",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]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},{"$f":"IF($B$1=\"UK PACT\",B11,B17)","v":0.02},{"$f":"IF($B$1=\"UK PACT\",C11,C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},{"$f":"IF($B$1=\"UK PACT\",B12,B18)","v":0.02},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},{"$f":"IF($B$1=\"UK PACT\",B13,B19)","v":0.02},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},{"$f":"IF($B$1=\"UK PACT\",B14,B20)","v":0.02},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[]
["UK PACT Values",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},0.02,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},0.02,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},0.02,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
["User-defined values",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"Assumptions!$B$5","v":"Current Policies"}]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"}]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"}]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"}]

{"sheet":"International carbon prices","index":6,"n_rows":20,"n_cols":31,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Global carbon price data","UK PACT","UK PACT values were obtained from the relevant NGFS (2020) scenarios"]
["Currency",{"$f":"Assumptions!B1","v":"USD"},"NB - if you use 'user input' please make sure to include values for every year. If you want to use scenario values for early years, please copy this from the 'UK PACT' values."]
[]
["Carbon Price (USD)",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},{"$f":"IF($B$1=\"UK PACT\",B11,B17)","v":2.13291531},{"$f":"IF($B$1=\"UK PACT\",C11,C17)","v":2.15445931},2.17600331,2.1975473089999999,2.219091309,2.277847671,2.3366040340000001,2.3953603960000001,2.4541167590000001,2.5128731210000002,2.587107928,2.6613427340000002,2.7355775410000001,2.8098123469999998,2.884047153,2.97535098,3.0666548059999998,3.1579586320000002,3.2492624590000001,3.340566285,3.4464226980000001,3.5522791100000002,3.6581355219999998,3.763991935,3.869848347,3.989877506,4.1099066649999996,4.2299358250000001,4.3499649839999996,4.4699941430000001]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},{"$f":"IF($B$1=\"UK PACT\",B12,B18)","v":3.696902852},11.235077090000001,18.773251330000001,26.311425570000001,33.849599810000001,39.901695080000003,45.953790339999998,52.005885599999999,58.057980860000001,64.110076120000002,70.182255380000001,76.254434630000006,82.326613890000004,88.398793139999995,94.470972399999994,100.5591524,106.6473324,112.7355123,118.8236923,124.9118723,131.81433240000001,138.7167924,145.61925249999999,152.5217126,159.42417270000001,168.2336387,177.04310480000001,185.85257089999999,194.6620369,203.47150300000001]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},3.6969028516309699,17.154246470123699,30.611590088616602,44.068933707109402,57.526277325602202,68.303950972794993,79.081624619987707,89.859298267180506,100.63697191437301,111.414645561566,122.20684805477001,132.999050547975,143.79125304118,154.583455534384,165.375658027589,176.191980304369,187.008302581149,197.824624857929,208.640947134708,219.457269411488,231.58598329811801,243.71469718474799,255.843411071378,267.97212495800699,280.100838844637,295.57987613366998,311.05891342270297,326.53795071173698,342.01698800077003,357.49602528980301]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},2.13291531,5.6236960939999996,9.1144768779999996,12.605257659999999,16.096038450000002,16.260674959999999,16.425311480000001,16.589947989999999,16.754584510000001,16.919221019999998,57.841686230000001,98.764151440000006,139.68661660000001,180.60908190000001,221.53154710000001,262.61508780000003,303.69862849999998,344.78216930000002,385.86570999999998,426.94925069999999,467.97735870000002,509.00546659999998,550.03357459999995,591.06168260000004,632.08979050000005,672.89958590000003,713.70938139999998,754.51917679999997,795.32897219999995,836.13876770000002]
[]
["Carbon Price (USD) - UK PACT",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},2.13291531,2.15445931,2.17600331,2.1975473089999999,2.219091309,2.277847671,2.3366040340000001,2.3953603960000001,2.4541167590000001,2.5128731210000002,2.587107928,2.6613427340000002,2.7355775410000001,2.8098123469999998,2.884047153,2.97535098,3.0666548059999998,3.1579586320000002,3.2492624590000001,3.340566285,3.4464226980000001,3.5522791100000002,3.6581355219999998,3.763991935,3.869848347,3.989877506,4.1099066649999996,4.2299358250000001,4.3499649839999996,4.4699941430000001]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},3.696902852,11.235077090000001,18.773251330000001,26.311425570000001,33.849599810000001,39.901695080000003,45.953790339999998,52.005885599999999,58.057980860000001,64.110076120000002,70.182255380000001,76.254434630000006,82.326613890000004,88.398793139999995,94.470972399999994,100.5591524,106.6473324,112.7355123,118.8236923,124.9118723,131.81433240000001,138.7167924,145.61925249999999,152.5217126,159.42417270000001,168.2336387,177.04310480000001,185.85257089999999,194.6620369,203.47150300000001]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},3.6969028516309699,17.154246470123699,30.611590088616602,44.068933707109402,57.526277325602202,68.303950972794993,79.081624619987707,89.859298267180506,100.63697191437301,111.414645561566,122.20684805477001,132.999050547975,143.79125304118,154.583455534384,165.375658027589,176.191980304369,187.008302581149,197.824624857929,208.640947134708,219.457269411488,231.58598329811801,243.71469718474799,255.843411071378,267.97212495800699,280.100838844637,295.57987613366998,311.05891342270297,326.53795071173698,342.01698800077003,357.49602528980301]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},2.13291531,5.6236960939999996,9.1144768779999996,12.605257659999999,16.096038450000002,16.260674959999999,16.425311480000001,16.589947989999999,16.754584510000001,16.919221019999998,57.841686230000001,98.764151440000006,139.68661660000001,180.60908190000001,221.53154710000001,262.61508780000003,303.69862849999998,344.78216930000002,385.86570999999998,426.94925069999999,467.97735870000002,509.00546659999998,550.03357459999995,591.06168260000004,632.08979050000005,672.89958590000003,713.70938139999998,754.51917679999997,795.32897219999995,836.13876770000002]
[]
["Carbon Price (user defined)",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"Assumptions!$B$5","v":"Current Policies"}]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"}]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"}]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"}]

{"sheet":"Carbon tax values FIXED","index":7,"n_rows":23,"n_cols":33,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Carbon Price (ZAR)",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]
[null,null,"Current Policies"]
[null,null,"Carbon price",134,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68,136.68]
[null,null,"Energy - Power",36.354199999999999,37.081283999999997,42.548484000000002,42.548484000000002,42.548484000000002,42.548484000000002,42.548484000000002,42.548484000000002,42.548484000000002,42.548484000000002,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007,43.915284000000007]
[null,null,"Energy - other",30.819999999999997,31.436399999999999,36.903600000000004,36.903600000000004,36.903600000000004,36.903600000000004,36.903600000000004,36.903600000000004,36.903600000000004,36.903600000000004,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002,38.270400000000002]
[null,null,"Industrial process/Fugitive",17.420000000000002,17.7684,23.235600000000005,23.235600000000005,23.235600000000005,23.235600000000005,23.235600000000005,23.235600000000005,23.235600000000005,23.235600000000005,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006,24.602400000000006]
[null,null,"Immediate 2ᵒC"]
[null,null,"Carbon price",134,136.68,143.51400000000001,150.68970000000002,158.22418500000003,166.13539425000005,174.44216396250005,302.96144264166674,431.48072132083337,560,674.43005210000001,788.86010420000002,903.29015630000004,1017.7202084,1132.1502605000001,1246.5803126000001,1361.0103647000001,1475.4404168000001,1589.8704689000001,1704.3005210000001,1818.7305731000001,1933.1606252000001,2047.5906773000002,2162.0207294000002,2276.4507815000002,2390.8808336000002,2505.3108857000002,2619.7409378000002,2734.1709899000002,2848.6010420000002]
[null,null,"Energy - Power",36.354199999999999,37.081283999999997,87.730108200000004,92.116613610000002,96.722444290500007,101.55856650502503,106.63649483027628,276.08876267935091,393.20838133967544,510.32799999999997,674.43005210000001,788.86010420000002,903.29015630000004,1017.7202084,1132.1502605000001,1246.5803126000001,1361.0103647000001,1475.4404168000001,1589.8704689000001,1704.3005210000001,1818.7305731000001,1933.1606252000001,2047.5906773000002,2162.0207294000002,2276.4507815000002,2390.8808336000002,2505.3108857000002,2619.7409378000002,2734.1709899000002,2848.6010420000002]
[null,null,"Energy - other",30.819999999999997,31.436399999999999,81.802980000000005,85.893129000000002,90.187785450000007,94.697174722500023,99.432033458625014,263.57645509825005,375.38822754912502,487.2,674.43005210000001,788.86010420000002,903.29015630000004,1017.7202084,1132.1502605000001,1246.5803126000001,1361.0103647000001,1475.4404168000001,1589.8704689000001,1704.3005210000001,1818.7305731000001,1933.1606252000001,2047.5906773000002,2162.0207294000002,2276.4507815000002,2390.8808336000002,2505.3108857000002,2619.7409378000002,2734.1709899000002,2848.6010420000002]
[null,null,"Industrial process/Fugitive",17.420000000000002,17.7684,67.451580000000007,70.824159000000009,74.365366950000009,78.083635297500024,81.987817062375015,233.28031083408339,332.24015541704171,431.2,674.43005210000001,788.86010420000002,903.29015630000004,1017.7202084,1132.1502605000001,1246.5803126000001,1361.0103647000001,1475.4404168000001,1589.8704689000001,1704.3005210000001,1818.7305731000001,1933.1606252000001,2047.5906773000002,2162.0207294000002,2276.4507815000002,2390.8808336000002,2505.3108857000002,2619.7409378000002,2734.1709899000002,2848.6010420000002]
[null,null,"Immediate 1.5ᵒC"]
[null,null,"Carbon price",134,136.68,143.51400000000001,150.68970000000002,158.22418500000003,166.13539425000005,174.44216396250005,349.62810930833336,524.81405465416674,700,915.24721770286214,1130.4944354057243,1345.7416531085864,1560.9888708114486,1776.2360885143107,1991.4833062171729,2206.730523920035,2421.9777416228972,2637.2249593257593,2852.4721770286214,3067.7193947314836,3282.9666124343457,3498.2138301372079,3713.46104784007,3928.7082655429322,4143.9554832457943,4359.2027009486565,4574.4499186515186,4789.6971363543807,5004.944354057242]
[null,null,"Energy - Power",36.354199999999999,37.081283999999997,87.730108200000004,92.116613610000002,96.722444290500007,101.55856650502503,106.63649483027628,349.62810930833336,524.81405465416674,700,915.24721770286214,1130.4944354057243,1345.7416531085864,1560.9888708114486,1776.2360885143107,1991.4833062171729,2206.730523920035,2421.9777416228972,2637.2249593257593,2852.4721770286214,3067.7193947314836,3282.9666124343457,3498.2138301372079,3713.46104784007,3928.7082655429322,4143.9554832457943,4359.2027009486565,4574.4499186515186,4789.6971363543807,5004.944354057242]
[null,null,"Energy - other",30.819999999999997,31.436399999999999,81.802980000000005,85.893129000000002,90.187785450000007,94.697174722500023,99.432033458625014,349.62810930833336,524.81405465416674,700,915.24721770286214,1130.4944354057243,1345.7416531085864,1560.9888708114486,1776.2360885143107,1991.4833062171729,2206.730523920035,2421.9777416228972,2637.2249593257593,2852.4721770286214,3067.7193947314836,3282.9666124343457,3498.2138301372079,3713.46104784007,3928.7082655429322,4143.9554832457943,4359.2027009486565,4574.4499186515186,4789.6971363543807,5004.944354057242]
[null,null,"Industrial process/Fugitive",17.420000000000002,17.7684,67.451580000000007,70.824159000000009,74.365366950000009,78.083635297500024,81.987817062375015,269.2136441674167,404.10682208370838,539,915.24721770286214,1130.4944354057243,1345.7416531085864,1560.9888708114486,1776.2360885143107,1991.4833062171729,2206.730523920035,2421.9777416228972,2637.2249593257593,2852.4721770286214,3067.7193947314836,3282.9666124343457,3498.2138301372079,3713.46104784007,3928.7082655429322,4143.9554832457943,4359.2027009486565,4574.4499186515186,4789.6971363543807,5004.944354057242]
[null,null,"Delayed 2ᵒC"]
[null,null,"Carbon price",134,136.68,143.51400000000001,150.68970000000002,158.22418500000003,166.13539425000005,174.44216396250005,183.16427216062505,192.32248576865629,201.93861005708911,777.13881694423469,1352.3390238313802,1927.5392307185257,2502.7394376056714,3077.939644492817,3653.1398513799627,4228.3400582671084,4803.5402651542536,5378.7404720413988,5953.940678928544,6529.1408858156892,7104.3410927028344,7679.5412995899796,8254.7415064771249,8829.941713364271,9405.1419202514171,9980.3421271385632,10555.542334025709,11130.742540912855,11705.9427478]
[null,null,"Energy - Power",36.354199999999999,37.081283999999997,73.378708200000005,77.047643610000009,80.90002579050001,84.945027080025014,89.192278434026264,93.651892355727583,98.334486973513961,103.25121132218966,777.13881694423469,1352.3390238313802,1927.5392307185257,2502.7394376056714,3077.939644492817,3653.1398513799627,4228.3400582671084,4803.5402651542536,5378.7404720413988,5953.940678928544,6529.1408858156892,7104.3410927028344,7679.5412995899796,8254.7415064771249,8829.941713364271,9405.1419202514171,9980.3421271385632,10555.542334025709,11130.742540912855,11705.9427478]
[null,null,"Energy - other",30.819999999999997,31.436399999999999,67.451580000000007,70.824159000000009,74.365366950000009,78.083635297500024,81.987817062375015,86.087207915493764,90.391568311268458,94.911146726831873,777.13881694423469,1352.3390238313802,1927.5392307185257,2502.7394376056714,3077.939644492817,3653.1398513799627,4228.3400582671084,4803.5402651542536,5378.7404720413988,5953.940678928544,6529.1408858156892,7104.3410927028344,7679.5412995899796,8254.7415064771249,8829.941713364271,9405.1419202514171,9980.3421271385632,10555.542334025709,11130.742540912855,11705.9427478]
[null,null,"Industrial process/Fugitive",17.420000000000002,17.7684,53.100180000000002,55.755189000000009,58.542948450000011,61.470095872500018,64.543600666125016,67.77078069943127,71.159319734402828,74.717285721122963,777.13881694423469,1352.3390238313802,1927.5392307185257,2502.7394376056714,3077.939644492817,3653.1398513799627,4228.3400582671084,4803.5402651542536,5378.7404720413988,5953.940678928544,6529.1408858156892,7104.3410927028344,7679.5412995899796,8254.7415064771249,8829.941713364271,9405.1419202514171,9980.3421271385632,10555.542334025709,11130.742540912855,11705.9427478]

{"sheet":"Allowances","index":8,"n_rows":43,"n_cols":31,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Allowance values","UK PACT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase_1","Phase_2","Phase_2a","Beyond"]
["Scenario","Type of emissions","Basic Allowance\n 2021-2022","Basic Allowance 2023-2027","Basic Allowance 2028-2030","Basic Allowance 2031-2050","Industrial/ Fugitive 2021-2022","Industrial/ Fugitive 2023-2027","Industrial/ Fugitive 2028-2030","Industrial/ Fugitive 2031-2050","Trade exposure 2021-2022","Trade exposure 2023-2027","Trade exposure 2028-2030","Trade exposure 2031-2050","Performance 2021-2022","Performance 2023-2027","Performance 2028-2030","Performance 2031-2050","Carbon budget 2021-2022","Carbon budget 2023-2027","Carbon budget 2028-2030","Carbon budget 2031-2050","Offsets 2021-2022","Offsets 2023-2027","Offsets 2028-2030","Offsets 2031-2050","Total allowances 2021-2022","Total allowances 2023-2027","Total allowances 2028-2030","Total allowances 2031-2050",{"$f":"B3&\" \"&\"by\"&\" \"&A3","v":"Type of emissions by Scenario"}]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},"Energy - Power",{"$f":"IF($B$1=\"UK PACT\",C18,C32)","v":0.6},{"$f":"IF($B$1=\"UK PACT\",D18,D32)","v":0.6},0.6,0.6,0,0,0,0,4.87E-2,4.87E-2,4.87E-2,4.87E-2,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0.03,{"$f":"C4+G4+K4+O4+S4+W4","v":0.72870000000000001},{"$f":"D4+H4+L4+P4+T4+X4","v":0.68869999999999998},{"$f":"E4+I4+M4+Q4+U4+Y4","v":0.68869999999999998},{"$f":"F4+J4+N4+R4+V4+Z4","v":0.67869999999999997},{"$f":"A4&\"-\"&B4","v":"Current Policies-Energy - Power"}]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},"Energy - other",{"$f":"IF($B$1=\"UK PACT\",C19,C33)","v":0.6},0.6,0.6,0.6,0,0,0,0,0.09,0.09,0.09,0.09,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0.03,{"$f":"C5+G5+K5+O5+S5+W5","v":0.77},{"$f":"D5+H5+L5+P5+T5+X5","v":0.73},{"$f":"E5+I5+M5+Q5+U5+Y5","v":0.73},{"$f":"F5+J5+N5+R5+V5+Z5","v":0.72},{"$f":"A5&\"-\"&B5","v":"Current Policies-Energy - other"}]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},"Industrial process/Fugitive",{"$f":"IF($B$1=\"UK PACT\",C20,C34)","v":0.6},0.6,0.6,0.6,0.1,0.1,0.1,0.1,0.09,0.09,0.09,0.09,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0.03,0.87,0.83,0.83,0.82,"Current Policies-Industrial process/Fugitive"]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},"Energy - Power",{"$f":"IF($B$1=\"UK PACT\",C21,C35)","v":0.6},0.3,0,0,0,0,0,0,4.87E-2,4.87E-2,4.87E-2,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0,0.72870000000000001,0.38870000000000005,{"$f":"E7+I7+M7+Q7+U7+Y7","v":8.8700000000000001E-2},0,"Immediate 2ᵒC-Energy - Power"]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},"Energy - other",{"$f":"IF($B$1=\"UK PACT\",C22,C36)","v":0.6},0.3,0,0,0,0,0,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0,0.77,0.43000000000000005,0.13,0,"Immediate 2ᵒC-Energy - other"]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},"Industrial process/Fugitive",{"$f":"IF($B$1=\"UK PACT\",C23,C37)","v":0.6},0.3,0,0,0.1,0.1,0.1,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0,0.87,0.53,0.23,0,"Immediate 2ᵒC-Industrial process/Fugitive"]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},"Energy - Power",{"$f":"IF($B$1=\"UK PACT\",C24,C38)","v":0.6},0.3,0,0,0,0,0,0,4.87E-2,4.87E-2,0,0,0.02,0.01,0,0,0.05,0,0,0,0.01,0.03,0,0,0.72870000000000001,0.38870000000000005,0,0,"Immediate 1.5ᵒC-Energy - Power"]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},"Energy - other",{"$f":"IF($B$1=\"UK PACT\",C25,C39)","v":0.6},0.3,0,0,0,0,0,0,0.09,0.09,0,0,0.02,0.01,0,0,0.05,0,0,0,0.01,0.03,0,0,0.77,0.43000000000000005,0,0,"Immediate 1.5ᵒC-Energy - other"]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},"Industrial process/Fugitive",{"$f":"IF($B$1=\"UK PACT\",C26,C40)","v":0.6},0.3,0,0,0.1,0.1,0.1,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0,0.87,0.53,0.23,0,"Immediate 1.5ᵒC-Industrial process/Fugitive"]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},"Energy - Power",{"$f":"IF($B$1=\"UK PACT\",C27,C41)","v":0.6},0.4,0.4,0,0,0,0,0,4.87E-2,4.87E-2,4.87E-2,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0,0.72870000000000001,0.48870000000000002,0.48870000000000002,0,"Delayed 2ᵒC-Energy - Power"]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},"Energy - other",{"$f":"IF($B$1=\"UK PACT\",C28,C42)","v":0.6},0.4,0.4,0,0,0,0,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0,0.77,0.53,0.53,0,"Delayed 2ᵒC-Energy - other"]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},"Industrial process/Fugitive",{"$f":"IF($B$1=\"UK PACT\",C29,C43)","v":0.6},0.4,0.4,0,0.1,0.1,0.1,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0,0.87,0.63,0.63,0,"Delayed 2ᵒC-Industrial process/Fugitive"]
[]
["Scenario","Type of emissions","Basic Allowance\n 2021-2022","Basic Allowance 2023-2027","Basic Allowance 2028-2030","Basic Allowance 2031-2050","Industrial/ Fugitive 2021-2022","Industrial/ Fugitive 2023-2027","Industrial/ Fugitive 2028-2030","Industrial/ Fugitive 2031-2050","Trade exposure 2021-2022","Trade exposure 2023-2027","Trade exposure 2028-2030","Trade exposure 2031-2050","Performance 2021-2022","Performance 2023-2027","Performance 2028-2030","Performance 2031-2050","Carbon budget 2021-2022","Carbon budget 2023-2027","Carbon budget 2028-2030","Carbon budget 2031-2050","Offsets 2021-2022","Offsets 2023-2027","Offsets 2028-2030","Offsets 2031-2050"]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},"Energy - Power",0.6,0.6,0.6,0.6,0,0,0,0,4.87E-2,4.87E-2,4.87E-2,4.87E-2,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0.03]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},"Energy - other",0.6,0.6,0.6,0.6,0,0,0,0,0.09,0.09,0.09,0.09,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0.03]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},"Industrial process/Fugitive",0.6,0.6,0.6,0.6,0.1,0.1,0.1,0.1,0.09,0.09,0.09,0.09,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0.03]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},"Energy - Power",0.6,0.3,0,0,0,0,0,0,4.87E-2,4.87E-2,4.87E-2,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},"Energy - other",0.6,0.3,0,0,0,0,0,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},"Industrial process/Fugitive",0.6,0.3,0,0,0.1,0.1,0.1,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},"Energy - Power",0.6,0.3,0,0,0,0,0,0,4.87E-2,4.87E-2,0,0,0.02,0.01,0,0,0.05,0,0,0,0.01,0.03,0,0]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},"Energy - other",0.6,0.3,0,0,0,0,0,0,0.09,0.09,0,0,0.02,0.01,0,0,0.05,0,0,0,0.01,0.03,0,0]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},"Industrial process/Fugitive",0.6,0.3,0,0,0.1,0.1,0.1,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},"Energy - Power",0.6,0.4,0.4,0,0,0,0,0,4.87E-2,4.87E-2,4.87E-2,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},"Energy - other",0.6,0.4,0.4,0,0,0,0,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},"Industrial process/Fugitive",0.6,0.4,0.4,0,0.1,0.1,0.1,0,0.09,0.09,0.09,0,0.02,0.01,0.01,0,0.05,0,0,0,0.01,0.03,0.03,0]
[]
["Scenario","Type of emissions","Basic Allowance\n 2021-2022","Basic Allowance 2023-2027","Basic Allowance 2028-2030","Basic Allowance 2031-2050","Industrial/ Fugitive 2021-2022","Industrial/ Fugitive 2023-2027","Industrial/ Fugitive 2028-2030","Industrial/ Fugitive 2031-2050","Trade exposure 2021-2022","Trade exposure 2023-2027","Trade exposure 2028-2030","Trade exposure 2031-2050","Performance 2021-2022","Performance 2023-2027","Performance 2028-2030","Performance 2031-2050","Carbon budget 2021-2022","Carbon budget 2023-2027","Carbon budget 2028-2030","Carbon budget 2031-2050","Offsets 2021-2022","Offsets 2023-2027","Offsets 2028-2030","Offsets 2031-2050","Total allowances 2021-2022","Total allowances 2023-2027","Total allowances 2028-2030","Total allowances 2031-2050",{"$f":"B31&\" \"&\"by\"&\" \"&A31","v":"Type of emissions by Scenario"}]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},"Energy - Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C32+G32+K32+O32+S32+W32","v":0},{"$f":"D32+H32+L32+P32+T32+X32","v":0},{"$f":"E32+I32+M32+Q32+U32+Y32","v":0},{"$f":"F32+J32+N32+R32+V32+Z32","v":0},{"$f":"A32&\"-\"&B32","v":"Current Policies-Energy - Power"}]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},"Energy - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C33+G33+K33+O33+S33+W33","v":0},{"$f":"D33+H33+L33+P33+T33+X33","v":0},{"$f":"E33+I33+M33+Q33+U33+Y33","v":0},{"$f":"F33+J33+N33+R33+V33+Z33","v":0},{"$f":"A33&\"-\"&B33","v":"Current Policies-Energy - other"}]
[{"$f":"Assumptions!$B$5","v":"Current Policies"},"Industrial process/Fugitive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Current Policies-Industrial process/Fugitive"]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},"Energy - Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Immediate 2ᵒC-Energy - Power"]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},"Energy - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Immediate 2ᵒC-Energy - other"]
[{"$f":"Assumptions!$B$6","v":"Immediate 2ᵒC"},"Industrial process/Fugitive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Immediate 2ᵒC-Industrial process/Fugitive"]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},"Energy - Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Immediate 1.5ᵒC-Energy - Power"]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},"Energy - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Immediate 1.5ᵒC-Energy - other"]
[{"$f":"Assumptions!$B$7","v":"Immediate 1.5ᵒC"},"Industrial process/Fugitive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Immediate 1.5ᵒC-Industrial process/Fugitive"]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},"Energy - Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Delayed 2ᵒC-Energy - Power"]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},"Energy - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Delayed 2ᵒC-Energy - other"]
[{"$f":"Assumptions!$B$8","v":"Delayed 2ᵒC"},"Industrial process/Fugitive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Delayed 2ᵒC-Industrial process/Fugitive"]