{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Examples","Instructions","Questionnaire","Adoption profile","Results","Value added baseline","prod sims","Sets","Sheet7","Sheet8","Sheet9","Sheet10"],"not_rendered":{"charts":18,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Instructions","index":1,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[[8,2,8,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ESTIMATING PRODUCTIVITY GROWTH AND VALUE ADDED OUTCOMES "]
[null,null,"Note: This spreadsheet contains macros, please ensure macros are enabled on your system for full functionality"]
[]
[null,null,"Background","This spreadsheet allows the calculation of adoption profiles for the uptake of innovations within horticulture industries."]
[null,null,null,"Full documentation is available at: [provide link]"]
[null,null,null,"The spreadsheet provides a facility for choosing adoption parameters for a set of technology groups"]
[null,null,null,"The spreadsheet the converts the resulting productivity shocks into projected value added for the relevant industry"]
[]
[null,null,null,"1. Start with the ‘Questionnaire’ sheet\nFor each of the four groupings of innovation, answer the provided series of questions to inform the selection of values for the adoption curve parameters."]
[null,null,"Key steps","2. Set two scenarios\nGo to the ‘Adoption profile’ sheet, in cells C2 and C3, use the drop-down menus to select the relevant Industry and type of Productivity (Labour or Multifactor productivity)."]
[null,null,null,"4. Set the benefit and adoption parameters for each scenario:\nYou’ll need to enter values for each of the four productivity improvements in the following cells:\na. Productivity benefit:\nUse cells C8 to C11 (Scenario 1) or J8 to J11 (Scenario 2)\nb. Maximum adoption rate:\nUse cells D8 to D11 or K8 to K11.\nc. Year for 50% adoption (‘half adoption’):\nUse cells E8 to E11 or L8 to L11.\nNote: Cells G8 to G11 and L8 to L11 show what the half adoption year would be if 1% adoption is expected by 2025. This is to help you frame your inputs.\nd. Rate of adoption:\nUse the drop-down menus in cells F8 to F11 or M8 to M11 to select a rate.\nDescriptions of each adoption rate and their corresponding parameters are listed in the ‘Sets’ sheet."]
[null,null,null,"5. View the calculated results:\nThe spreadsheet will automatically display the resulting adoption profiles and productivity improvements in the section below your inputs."]
[null,null,null,"6. See projected value added:\nGo to the ‘Results’ sheet to view the final projections for value added based on your inputs."]

{"sheet":"Questionnaire","index":2,"n_rows":36,"n_cols":4,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
["Provide a score for each of the factors listed"]
[]
["Driver","Question","Score (1–5)"]
["Factors determining the maximum adoption rate"]
["Technical fit / agronomic compatibility","How many businesses  in your industry meet the agronomic or technical pre‑conditions for adopting the technology (1 = a few, 5 =  most or all)?",4]
["Capital intensity vs. business size","Relative to annual revenue, how high is the upfront capital cost of adopting (1 = negligible, 5 = prohibitively high)?",1]
["Complementary infrastructure","Are the necessary complementary services (e.g., broadband, cold‑chain, specialist technicians) widely available (1 = not available, 5 = widely available)?",5]
["Regulation & certification","Do regulations, licences or certification schemes materially restrict uptake (1 = not at all, 5 = very restrictive)?",1]
["Strategic substitutes","Are there low‑cost substitute technologies that can deliver comparable benefits (1 = none, 5 = many strong substitutes)?",1]
["End‑user heterogeneity","How uniform are skills, risk tolerance and land tenure across potential adopters (1 = very uniform, 5 = highly varied)?",1]
[null,"Average",{"$f":"AVERAGE($C$6, (6 - $C$7), $C$8, (6 - $C$9), (6 - $C$10), (6 - $C$11))","v":4.833333333333333},"(calculated average, do not alter)"]
[]
["Factors determing the time to half adoption"]
["Cost-decline & pay‑back period","At today’s prices, what is the typical pay‑back period in years (1 = <1yr, 5 = >10yrs)?",1]
["Asset replacement cycle","How often do businesses replace the current asset/processes this technology would supersede (1 = yearly, 5 = >15yrs)?",1]
["Visibility of demonstrators","How easy is it for potential adopters to observe working demonstrations or peer examples (1 = not easy, 5 = very easy)?",5]
["Supply‑chain ramp‑up","Can suppliers scale production quickly if demand surges (1 = hard to scale , 5 = easily scale)?",5]
["Policy / price shocks","Are there policy instruments or commodity‑price trends that could accelerate adoption ((1 = no instruments, 5 = many instruments)?",5]
["Macroeconomic & credit conditions","How accessible is credit and how stable are relevant input/output prices (1 = not accesable, unstable, 5 = easily accesable)?",5]
[null,"Average",{"$f":"AVERAGE((6 - $C$15), (6 - $C$16), $C$17, $C$18, $C$19, $C$20)","v":5},"(calculated average, do not alter)"]
[]
["Factors determing the speed of adoption"]
["Network density / social contagion","How tight‑knit are local or industry networks for sharing know‑how and success stories (1 = not tight knit, 5 =very tight knit)?",2]
["Marketing & extension intensity","What is the level of active promotion, field‑days or advisory support for the technology (1 = negligible, 5 =  high)?",2]
["Modularity & ease of trial","Can the technology be trial‑installed on a small scale before full roll‑out (1 = hard to trial, 5 = easy to trial)?",5]
["Competitive pressure","Do adopters gain a cost or quality advantage that pressures rivals to follow quickly (1 = little advantage, 5 =  high advantage)?",5]
["Supply‑chain elasticity","Is there sufficient delivery & service capacity to deliver rapid roll‑outs (1 = insufficient, 5 = more than sufficient)?",5]
["Risk & complexity","How great are the perceived technical or other risks and learning requirements? (1 = very low, 5 = very high)",1]
[null,"Average",{"$f":"AVERAGE($C$24, $C$25, $C$26, $C$27, $C$28, (6 - $C$29))","v":4},"(calculated average, do not alter)"]
[]
["Implied values for adoption spreadsheet",null,"(Calculated values, do not alter)"]
[]
["Maximum adoption rate",{"$f":"Sets!E19","v":0.87083333333333335}]
["Year of half adoption",{"$f":"Sets!E20","v":2026}]
["Speed of adoption",{"$f":"Sets!E21","v":"Quick"}]

{"sheet":"Adoption profile","index":3,"n_rows":68,"n_cols":14,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
["Choose Horticulture sector:",null,"Apples",null,"(Drop down menu)"]
["Choose type of productivity:",null,"Multifactor productivity",null,"(Drop down menu)"]
[]
[null,"Scenario 1","(Choose values for darker grey cells that are bold)",null,null,null,null,null,"Scenario 2","(Choose values for darker grey cells that are bold)"]
[null,"Source","Additional productivity with full (%) adoption (input value)","Maximum adoption (input value)","Year when the adoption achieves half of the maximum adoption rate (input value)","Speed to reach maximim adoption (choose from drop down menu)","For reference: Implied midpoint year if initial adoption is 1% in 2025",null,"Source","Additional productivity with full (%) adoption (input value)","Maximum adoption (input value)","Year when the adoption achieves half of the maximum adoption rate (input value)","Speed to reach maximim adoption (choose from drop down menu)","For reference: Implied midpoint year if initial adoption is 1% in 2025"]
[null,null,"%pa","%","Year",null,null,null,null,"%pa","%","Year"]
[null,"Production cost analysis",0.1,0.9,2026,"Quick",{"$f":"1/INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!F8,Sets!$B$8:$B$12,))*LN('Adoption profile'!D8/(1%)-1)+2025","v":2030.9848484929762},null,{"$f":"B8","v":"Production cost analysis"},0.12,0.5,2033,"Normal",{"$f":"1/INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!M8,Sets!$B$8:$B$12,))*LN('Adoption profile'!K8/(1%)-1)+2025","v":2032.7836405962212}]
[null,"Automated farm data collection",0.12,0.63,2033,"Normal",{"$f":"1/INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!F9,Sets!$B$8:$B$12,))*LN('Adoption profile'!D9/(1%)-1)+2025","v":2033.2542687700902},null,{"$f":"B9","v":"Automated farm data collection"},0.12,0.63,2033,"Quick",{"$f":"1/INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!M9,Sets!$B$8:$B$12,))*LN('Adoption profile'!K9/(1%)-1)+2025","v":2030.5028458467268}]
[null,"ML and AI",7.0000000000000007E-2,0.56000000000000005,2033,"Normal",{"$f":"1/INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!F10,Sets!$B$8:$B$12,))*LN('Adoption profile'!D10/(1%)-1)+2025","v":2033.014666370465},null,"ML and AI",0.02,0.56000000000000005,2031,"Quick",{"$f":"1/INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!M10,Sets!$B$8:$B$12,))*LN('Adoption profile'!K10/(1%)-1)+2025","v":2030.3431109136434}]
[null,"Mechanisation and automation",0.08,0.49,2030,"Normal",{"$f":"1/INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!F11,Sets!$B$8:$B$12,))*LN('Adoption profile'!D11/(1%)-1)+2025","v":2032.7424020218157},null,"Mechanisation and automation",0.05,0.49,2030,"Normal",{"$f":"1/INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!M11,Sets!$B$8:$B$12,))*LN('Adoption profile'!K11/(1%)-1)+2025","v":2032.7424020218157}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Scenario 1",null,null,null,null,null,null,"Scenario 2"]
[null,null,"Adoption profile",null,null,null,null,null,null,"Adoption profile"]
[null,null,{"$f":"TRANSPOSE(B8:B11)","v":"Production cost analysis"},"Automated farm data collection","ML and AI","Mechanisation and automation",null,null,null,{"$f":"TRANSPOSE(I8:I11)","v":"Production cost analysis"},"Automated farm data collection","ML and AI","Mechanisation and automation"]
[null,2025,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B33-'Adoption profile'!$E$8)))","v":0.28873917074214633},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B33-'Adoption profile'!$E$9)))","v":1.1331312276117682E-2},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B33-'Adoption profile'!$E$10)))","v":1.0072277578771273E-2},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B33-'Adoption profile'!$E$11)))","v":3.7170508210409341E-2},null,null,2025,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B33-'Adoption profile'!$L$8)))","v":8.9931049810457794E-3},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B33-'Adoption profile'!$L$9)))","v":1.5577525886799079E-3},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B33-'Adoption profile'!$L$10)))","v":6.1526878731321816E-3},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B33-'Adoption profile'!$L$11)))","v":3.7170508210409341E-2}]
[null,{"$f":"B33+1","v":2026},{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B34-'Adoption profile'!$E$8)))","v":0.45},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B34-'Adoption profile'!$E$9)))","v":1.8466705373354483E-2},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B34-'Adoption profile'!$E$10)))","v":1.6414849220759541E-2},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B34-'Adoption profile'!$E$11)))","v":5.8409431790837602E-2},null,null,{"$f":"I33+1","v":2026},{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B34-'Adoption profile'!$L$8)))","v":1.465611537567816E-2},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B34-'Adoption profile'!$L$9)))","v":3.2886791869417903E-3},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B34-'Adoption profile'!$L$10)))","v":1.2867327149614345E-2},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B34-'Adoption profile'!$L$11)))","v":5.8409431790837602E-2}]
[null,{"$f":"B34+1","v":2027},{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B35-'Adoption profile'!$E$8)))","v":0.61126082925785363},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B35-'Adoption profile'!$E$9)))","v":2.987830010186707E-2},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B35-'Adoption profile'!$E$10)))","v":2.6558488979437401E-2},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B35-'Adoption profile'!$E$11)))","v":8.9388506665114609E-2},null,null,{"$f":"I34+1","v":2027},{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B35-'Adoption profile'!$L$8)))","v":2.3712936588783391E-2},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B35-'Adoption profile'!$L$9)))","v":6.9217738572737034E-3},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B35-'Adoption profile'!$L$10)))","v":2.6558488979437401E-2},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B35-'Adoption profile'!$L$11)))","v":8.9388506665114609E-2}]
[null,2028,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B36-'Adoption profile'!$E$8)))","v":0.73581702857427922},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B36-'Adoption profile'!$E$9)))","v":4.7790653413383441E-2},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B36-'Adoption profile'!$E$10)))","v":4.2480580811896394E-2},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B36-'Adoption profile'!$E$11)))","v":0.1317812964712976},null,null,2028,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B36-'Adoption profile'!$L$8)))","v":3.7929090010621773E-2},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B36-'Adoption profile'!$L$9)))","v":1.4475743043316138E-2},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B36-'Adoption profile'!$L$10)))","v":5.3395700343501322E-2},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B36-'Adoption profile'!$L$11)))","v":0.1317812964712976}]
[null,2029,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B37-'Adoption profile'!$E$8)))","v":0.81418548159080151},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B37-'Adoption profile'!$E$9)))","v":7.5097840873934063E-2},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B37-'Adoption profile'!$E$10)))","v":6.6753636332385832E-2},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B37-'Adoption profile'!$E$11)))","v":0.18499492771109124},null,null,2029,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B37-'Adoption profile'!$L$8)))","v":5.9601461011058773E-2},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B37-'Adoption profile'!$L$9)))","v":2.987830010186707E-2},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B37-'Adoption profile'!$L$10)))","v":0.10215829333155957},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B37-'Adoption profile'!$L$11)))","v":0.18499492771109124}]
[null,2030,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B38-'Adoption profile'!$E$8)))","v":0.85731671414018995},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B38-'Adoption profile'!$E$9)))","v":0.1149280799980045},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B38-'Adoption profile'!$E$10)))","v":0.10215829333155957},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B38-'Adoption profile'!$E$11)))","v":0.245},null,null,2030,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B38-'Adoption profile'!$L$8)))","v":9.1212761903178174E-2},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B38-'Adoption profile'!$L$9)))","v":6.0070162886438981E-2},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B38-'Adoption profile'!$L$10)))","v":0.17965992846177994},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B38-'Adoption profile'!$L$11)))","v":0.245}]
[null,2031,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B39-'Adoption profile'!$E$8)))","v":0.87932036708097694},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B39-'Adoption profile'!$E$9)))","v":0.16943309546309693},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B39-'Adoption profile'!$E$10)))","v":0.15060719596719729},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B39-'Adoption profile'!$E$11)))","v":0.30500507228890872},null,null,2031,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B39-'Adoption profile'!$L$8)))","v":0.13447071068499755},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B39-'Adoption profile'!$L$9)))","v":0.1149280799980045},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B39-'Adoption profile'!$L$10)))","v":0.28000000000000003},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B39-'Adoption profile'!$L$11)))","v":0.30500507228890872}]
[null,2032,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B40-'Adoption profile'!$E$8)))","v":0.89011175163246614},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B40-'Adoption profile'!$E$9)))","v":0.23785062134283161},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B40-'Adoption profile'!$E$10)))","v":0.21142277452696145},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B40-'Adoption profile'!$E$11)))","v":0.35821870352870239},null,null,2032,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B40-'Adoption profile'!$L$8)))","v":0.1887703343990727},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B40-'Adoption profile'!$L$9)))","v":0.20211741951950243},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B40-'Adoption profile'!$L$10)))","v":0.38034007153822008},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B40-'Adoption profile'!$L$11)))","v":0.35821870352870239}]
[null,2033,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B41-'Adoption profile'!$E$8)))","v":0.89530188687579748},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B41-'Adoption profile'!$E$9)))","v":0.315},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B41-'Adoption profile'!$E$10)))","v":0.28000000000000003},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B41-'Adoption profile'!$E$11)))","v":0.40061149333488538},null,null,2033,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B41-'Adoption profile'!$L$8)))","v":0.25},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B41-'Adoption profile'!$L$9)))","v":0.315},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B41-'Adoption profile'!$L$10)))","v":0.45784170666844048},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B41-'Adoption profile'!$L$11)))","v":0.40061149333488538}]
[null,2034,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B42-'Adoption profile'!$E$8)))","v":0.89777463915902878},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B42-'Adoption profile'!$E$9)))","v":0.39214937865716837},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B42-'Adoption profile'!$E$10)))","v":0.3485772254730386},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B42-'Adoption profile'!$E$11)))","v":0.43159056820916236},null,null,2034,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B42-'Adoption profile'!$L$8)))","v":0.3112296656009273},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B42-'Adoption profile'!$L$9)))","v":0.42788258048049754},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B42-'Adoption profile'!$L$10)))","v":0.50660429965649878},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B42-'Adoption profile'!$L$11)))","v":0.43159056820916236}]
[null,2035,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B43-'Adoption profile'!$E$8)))","v":0.89894744076145006},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B43-'Adoption profile'!$E$9)))","v":0.46056690453690308},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B43-'Adoption profile'!$E$10)))","v":0.40939280403280276},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B43-'Adoption profile'!$E$11)))","v":0.4528294917895907},null,null,2035,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B43-'Adoption profile'!$L$8)))","v":0.36552928931500245},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B43-'Adoption profile'!$L$9)))","v":0.51507192000199553},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B43-'Adoption profile'!$L$10)))","v":0.5334415110205627},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B43-'Adoption profile'!$L$11)))","v":0.4528294917895907}]
[null,2036,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B44-'Adoption profile'!$E$8)))","v":0.89950249922676884},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B44-'Adoption profile'!$E$9)))","v":0.51507192000199553},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B44-'Adoption profile'!$E$10)))","v":0.45784170666844048},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B44-'Adoption profile'!$E$11)))","v":0.46676132214299232},null,null,2036,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B44-'Adoption profile'!$L$8)))","v":0.40878723809682183},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B44-'Adoption profile'!$L$9)))","v":0.56992983711356104},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B44-'Adoption profile'!$L$10)))","v":0.54713267285038569},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B44-'Adoption profile'!$L$11)))","v":0.46676132214299232}]
[null,2037,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B45-'Adoption profile'!$E$8)))","v":0.89976492871281388},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B45-'Adoption profile'!$E$9)))","v":0.55490215912606589},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B45-'Adoption profile'!$E$10)))","v":0.49324636366761415},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B45-'Adoption profile'!$E$11)))","v":0.47563700693183536},null,null,2037,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B45-'Adoption profile'!$L$8)))","v":0.44039853898894116},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B45-'Adoption profile'!$L$9)))","v":0.60012169989813302},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B45-'Adoption profile'!$L$10)))","v":0.55384731212686789},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B45-'Adoption profile'!$L$11)))","v":0.47563700693183536}]
[null,2038,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B46-'Adoption profile'!$E$8)))","v":0.89988894488161231},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B46-'Adoption profile'!$E$9)))","v":0.58220934658661661},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B46-'Adoption profile'!$E$10)))","v":0.51751941918810374},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B46-'Adoption profile'!$E$11)))","v":0.48118675711857511},null,null,2038,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B46-'Adoption profile'!$L$8)))","v":0.46207090998937828},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B46-'Adoption profile'!$L$9)))","v":0.61552425695668378},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B46-'Adoption profile'!$L$10)))","v":0.55707672961160737},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B46-'Adoption profile'!$L$11)))","v":0.48118675711857511}]
[null,2039,{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B47-'Adoption profile'!$E$8)))","v":0.89994753786090498},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B47-'Adoption profile'!$E$9)))","v":0.60012169989813302},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B47-'Adoption profile'!$E$10)))","v":0.5334415110205627},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B47-'Adoption profile'!$E$11)))","v":0.48461639811100937},null,null,2039,{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B47-'Adoption profile'!$L$8)))","v":0.47628706341121668},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B47-'Adoption profile'!$L$9)))","v":0.62307822614272634},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B47-'Adoption profile'!$L$10)))","v":0.55861533103228467},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B47-'Adoption profile'!$L$11)))","v":0.48461639811100937}]
[null,{"$f":"B47+1","v":2040},{"$f":"$D$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B48-'Adoption profile'!$E$8)))","v":0.89997521787799684},{"$f":"$D$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B48-'Adoption profile'!$E$9)))","v":0.61153329462664552},{"$f":"$D$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B48-'Adoption profile'!$E$10)))","v":0.54358515077924041},{"$f":"$D$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$F$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B48-'Adoption profile'!$E$11)))","v":0.48672050304710046},null,null,{"$f":"I47+1","v":2040},{"$f":"$K$8/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$8,Sets!$B$8:$B$12,))*('Adoption profile'!$B48-'Adoption profile'!$L$8)))","v":0.48534388462432182},{"$f":"$K$9/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$9,Sets!$B$8:$B$12,))*('Adoption profile'!$B48-'Adoption profile'!$L$9)))","v":0.62671132081305825},{"$f":"$K$10/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$10,Sets!$B$8:$B$12,))*('Adoption profile'!$B48-'Adoption profile'!$L$10)))","v":0.55934507425156899},{"$f":"$K$11/(1+EXP(-INDEX(Sets!$C$8:$C$12,MATCH('Adoption profile'!$M$11,Sets!$B$8:$B$12,))*('Adoption profile'!$B48-'Adoption profile'!$L$11)))","v":0.48672050304710046}]
[]
[]
[null,null,"Implied productivity improvement",null,null,null,null,null,null,"Implied productivity improvement"]
[null,null,{"$f":"C32","v":"Production cost analysis"},{"$f":"D32","v":"Automated farm data collection"},{"$f":"E32","v":"ML and AI"},{"$f":"F32","v":"Mechanisation and automation"},"Total",null,null,{"$f":"J32","v":"Production cost analysis"},{"$f":"K32","v":"Automated farm data collection"},{"$f":"L32","v":"ML and AI"},{"$f":"M32","v":"Mechanisation and automation"},"Total"]
[null,2025,{"$f":"C33*$C$8","v":2.8873917074214633E-2},{"$f":"D33*$C$9","v":1.3597574731341218E-3},{"$f":"E33*$C$10","v":7.0505943051398922E-4},{"$f":"F33*$C$11","v":2.9736406568327475E-3},{"$f":"SUM(C53:F53)","v":3.3912374634695493E-2},null,2025,{"$f":"J33*$J$8","v":1.0791725977254934E-3},{"$f":"K33*$J$9","v":1.8693031064158895E-4},{"$f":"L33*$J$10","v":1.2305375746264364E-4},{"$f":"M33*$J$11","v":1.8585254105204672E-3},{"$f":"SUM(J53:M53)","v":3.2476820763501931E-3}]
[null,{"$f":"B53+1","v":2026},4.5000000000000005E-2,2.2160046448025379E-3,1.149039445453168E-3,4.6727545432670081E-3,{"$f":"SUM(C54:F54)","v":5.3037798633522718E-2},null,{"$f":"I53+1","v":2026},1.7587338450813792E-3,3.9464150243301483E-4,2.5734654299228692E-4,2.9204715895418802E-3,{"$f":"SUM(J54:M54)","v":5.3311934800485614E-3}]
[null,{"$f":"B54+1","v":2027},6.1126082925785363E-2,3.5853960122240484E-3,1.8590942285606183E-3,7.1510805332091684E-3,7.3721653699779205E-2,null,{"$f":"I54+1","v":2027},2.8455523906540069E-3,8.3061286287284435E-4,5.31169779588748E-4,4.4694253332557303E-3,8.6767603663713295E-3]
[null,2028,7.3581702857427919E-2,5.7348784096060128E-3,2.973640656832748E-3,1.0542503717703808E-2,9.2832725641570496E-2,null,2028,4.5514908012746127E-3,1.7370891651979365E-3,1.0679140068700266E-3,6.5890648235648807E-3,1.3945558796907457E-2]
[null,2029,8.1418548159080159E-2,9.0117409048720877E-3,4.672754543267009E-3,1.4799594216887299E-2,0.10990263782410654,null,2029,7.1521753213270528E-3,3.5853960122240484E-3,2.0431658666311913E-3,9.2497463855545619E-3,2.2030483585736855E-2]
[null,2030,8.5731671414018995E-2,1.3791369599760539E-2,7.1510805332091702E-3,1.9599999999999999E-2,0.12627412154698872,null,2030,1.094553142838138E-2,7.2084195463726778E-3,3.5931985692355989E-3,1.225E-2,3.3997149543989656E-2]
[null,2031,8.7932036708097697E-2,2.033197145557163E-2,1.0542503717703811E-2,2.44004057831127E-2,0.14320691766448584,null,2031,1.6136485282199707E-2,1.3791369599760539E-2,5.6000000000000008E-3,1.5250253614445437E-2,5.0778108496405683E-2]
[null,2032,8.9011175163246622E-2,2.8542074561139791E-2,1.4799594216887303E-2,2.8657496282296191E-2,0.16101034022356991,null,2032,2.2652440127888723E-2,2.4254090342340291E-2,7.6068014307644014E-3,1.7910935176435119E-2,7.2424267077428522E-2]
[null,2033,8.9530188687579754E-2,3.78E-2,1.9600000000000003E-2,3.204891946679083E-2,0.1789791081543706,null,2033,0.03,3.78E-2,9.1568341333688099E-3,2.003057466674427E-2,9.698740880011307E-2]
[null,2034,8.9777463915902883E-2,4.7057925438860206E-2,2.4400405783112703E-2,3.452724545673299E-2,0.19576304059460878,null,2034,3.7347559872111274E-2,5.1345909657659707E-2,1.0132085993129977E-2,2.1579528410458119E-2,0.12040508393335908]
[null,2035,8.9894744076145006E-2,5.5268028544428367E-2,2.8657496282296194E-2,3.6226359343167258E-2,0.21004662824603682,null,2035,4.3863514717800291E-2,6.1808630400239463E-2,1.0668830220411254E-2,2.2641474589479536E-2,0.13898244992793055]
[null,2036,8.9950249922676889E-2,6.1808630400239463E-2,3.2048919466790837E-2,3.7340905771439385E-2,0.22114870556114657,null,2036,4.9054468571618617E-2,6.8391580453627324E-2,1.0942653457007715E-2,2.3338066107149617E-2,0.15172676858940326]
[null,2037,8.9976492871281399E-2,6.6588259095127902E-2,3.4527245456732997E-2,3.8050960554546827E-2,0.2291429579776891,null,2037,5.2847824678672939E-2,7.2014603987775955E-2,1.1076946242537357E-2,2.3781850346591769E-2,0.15972122525557803]
[null,2038,8.9988894488161233E-2,6.9865121590393986E-2,3.6226359343167265E-2,3.8494940569486012E-2,0.23457531599120848,null,2038,5.544850919872539E-2,7.3862910834802051E-2,1.1141534592232147E-2,2.4059337855928759E-2,0.16451229248168833]
[null,2039,8.9994753786090509E-2,7.2014603987775955E-2,3.7340905771439392E-2,3.8769311848880751E-2,0.2381195753941866,null,2039,5.7154447609346001E-2,7.4769387137127163E-2,1.1172306620645693E-2,2.4230819905550469E-2,0.16732696127266933]
[null,{"$f":"B67+1","v":2040},8.9997521787799684E-2,7.3383995355197462E-2,3.8050960554546834E-2,3.8937640243768036E-2,0.24037011794131199,null,{"$f":"I67+1","v":2040},5.8241266154918619E-2,7.5205358497566988E-2,1.118690148503138E-2,2.4336025152355025E-2,0.16896955128987201]

{"sheet":"Results","index":4,"n_rows":45,"n_cols":23,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Value added outcomes (in $m)",null,null,"(Do not alter these cells)"]
[null,{"$f":"'Adoption profile'!$C$2","v":"Apples"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do not alter these cells"]
[null,null,2025,{"$f":"C4+1","v":2026},{"$f":"D4+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,{"$f":"Q4+1","v":2040}]
[null,"Baseline",{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!C$4,'Value added baseline'!$D$10:$W$10,))","v":502.68226738701833},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!D$4,'Value added baseline'!$D$10:$W$10,))","v":510.45026945854289},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!E$4,'Value added baseline'!$D$10:$W$10,))","v":518.52589546275078},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!F$4,'Value added baseline'!$D$10:$W$10,))","v":529.30716113533913},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!G$4,'Value added baseline'!$D$10:$W$10,))","v":540.57304878074115},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!H$4,'Value added baseline'!$D$10:$W$10,))","v":552.38766976017996},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!I$4,'Value added baseline'!$D$10:$W$10,))","v":564.15391987427881},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!J$4,'Value added baseline'!$D$10:$W$10,))","v":575.79502929686578},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!K$4,'Value added baseline'!$D$10:$W$10,))","v":587.36134935784139},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!L$4,'Value added baseline'!$D$10:$W$10,))","v":598.85451244863691},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!M$4,'Value added baseline'!$D$10:$W$10,))","v":610.27944248486665},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!N$4,'Value added baseline'!$D$10:$W$10,))","v":621.64376548272082},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!O$4,'Value added baseline'!$D$10:$W$10,))","v":632.95609161479297},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!P$4,'Value added baseline'!$D$10:$W$10,))","v":644.22667699169824},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!Q$4,'Value added baseline'!$D$10:$W$10,))","v":655.46581329362516},{"$f":"INDEX('Value added baseline'!$D$11:$W$58,MATCH(Results!$B$3,'Value added baseline'!$C$11:$C$58,),MATCH(Results!R$4,'Value added baseline'!$D$10:$W$10,))","v":666.68213245155493},null,null,null,{"$f":"FLOOR(MIN(C5:R7),W6)","v":500}]
[null,"Scenario 1",{"$f":"C$5*(1+C12/100)","v":520.10458503428163},{"$f":"D$5*(1+D12/100)","v":537.89056034802854},556.98103035317229,578.41949246356501,599.62186295908134,621.3492764668872,643.5960051244034,666.4390251543133,689.55725756698234,712.21173448304455,733.66286435069333,753.49762412036023,771.70587349457696,788.54279757266545,804.34834714388046,819.43284945872972,null,null,{"$f":"MIN(C5:R7)","v":502.68226738701833},{"$f":"MAX(C5:R7)","v":819.43284945872972},{"$f":"IF(U6<100,10,100)","v":100}]
[null,"Scenario 2",{"$f":"C$5*(1+C13/100)","v":504.47959189945499},513.3626113129327,523.2549065360123,536.97364414816059,552.83441859719198,571.57974447193862,593.21465885286227,617.76479240447782,644.22118212386363,670.2773246069894,693.79461120913436,714.13684749350659,731.8415384487904,747.733450454955,762.48395247198437,776.54247314599058]
[]
["Productivity improvement %","Scenario 1",{"$f":"TRANSPOSE('Adoption profile'!$G$53:$G$68)*100","v":3.3912374634695492},5.3037798633522719,7.3721653699779202,9.2832725641570502,10.990263782410654,12.627412154698872,14.320691766448585,16.101034022356991,17.897910815437061,19.576304059460877,21.004662824603681,22.114870556114656,22.914295797768911,23.457531599120848,23.81195753941866,24.0370117941312]
[null,"Scenario 2",{"$f":"TRANSPOSE('Adoption profile'!N53:N68)*100","v":0.32476820763501929},0.53311934800485616,0.867676036637133,1.3945558796907458,2.2030483585736853,3.3997149543989655,5.0778108496405681,7.2424267077428519,9.6987408800113073,12.040508393335909,13.898244992793055,15.172676858940326,15.972122525557802,16.451229248168833,16.732696127266934,16.896955128987202]
[]
["Increase in VAD %","Scenario 1",{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!C9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!C9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":3.46587074531711},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!D9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!D9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":5.3757030863345001},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!E9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!E9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":7.4162419325466411},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!F9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!F9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":9.2786070044626427},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!G9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!G9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":10.923373688629953},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!H9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!H9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":12.484276981896976},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!I9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!I9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":14.081633123780849},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!J9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!J9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":15.742406801972184},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!K9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!K9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":17.399154425273476},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!L9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!L9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":18.929008578545226},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!M9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!M9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":20.217528770664135},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!N9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!N9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":21.210517334675078},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!O9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!O9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":21.920917377666221},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!P9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!P9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":22.401450566261936},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!Q9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!Q9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":22.714004427193714},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!R9+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!R9^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":22.912076021217597}]
[null,"Scenario 2",{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!C10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!C10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":0.35754683008399873},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!D10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!D10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":0.5705437000707283},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!E10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!E10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":0.91201058898732013},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!F10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!F10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":1.4483996393279905},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!G10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!G10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":2.2682170049184336},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!H10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!H10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":3.4743850673008283},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!I10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!I10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":5.1512074905124576},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!J10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!J10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":7.2890110147118827},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!K10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!K10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":9.6805540283143898},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!L10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!L10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":11.926571591873618},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!M10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!M10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":13.684742252535994},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!N10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!N10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":14.878791865460546},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!O10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!O10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":15.622797243600525},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!P10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!P10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":16.066825103641364},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!Q10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!Q10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":16.327035980810017},{"$f":"INDEX('prod sims'!$AO$11:$AO$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!R10+INDEX('prod sims'!$AP$11:$AP$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))*Results!R10^2+INDEX('prod sims'!$AQ$11:$AQ$58,MATCH(Results!$B$3,'prod sims'!$D$11:$D$58,))","v":16.478668820844494}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Use the area below for any additional calculations on the results",null,null,null,null,"(some examples provided)"]
[]
[]
[null,null,{"$f":"C4","v":2025},{"$f":"D4","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["Difference between scenarios",null,{"$f":"C6-C7","v":15.624993134826639},24.527949035095844,33.726123817159987,41.445848315404419,46.787444361889357,49.769531994948579,50.381346271541133,48.674232749835483,45.336075443118716,41.934409876055156,39.868253141558966,39.360776626853635,39.864335045786561,40.809347117710445,41.864394671896093,42.890376312739136]
[]
["Present value of difference",null,{"$f":"NPV(0.03,C38:R38)","v":497.48959674937072}]
[]
["Value added growth rates","(% per year)"]
["Baseline",{"$f":"LOGEST(C5:R5)-1","v":1.9539369786184313E-2}]
["Scenario 1",{"$f":"LOGEST(C6:R6)-1","v":3.1722729840862662E-2}]
["Scenario 2",{"$f":"LOGEST(C7:R7)-1","v":3.211558496285627E-2}]

{"sheet":"Value added baseline","index":5,"n_rows":88,"n_cols":23,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Value added ($m)"]
[]
[null,null,"farming",{"$f":"SUM(D11:D52)","v":9611.2887253166209},9313.5763229005424,{"$f":"SUM(F11:F52)","v":9583.0685866789954},9866.1923462621908,10105.177185716006,10384.481699827142,10656.800955342625,11005.968084746617,11366.378817236002,11738.578899410797,12117.880108174419,12491.998886886069,12863.461467675121,13233.034585599247,13601.209309831378,13968.231520805028,14334.109779082923,14698.772295639981,15062.13811864243,15424.210321435266]
[null,null,null,null,{"$f":"E3/D3-1","v":-3.0975284472714804E-2},{"$f":"F3/E3-1","v":2.8935422273377087E-2},{"$f":"G3/F3-1","v":2.9544165005429779E-2},2.4222600884560519E-2,2.7639744358559204E-2,2.6223673302830042E-2,3.2764722815709746E-2,3.2746845140218417E-2,3.2745704516762286E-2,3.2312361829647029E-2,3.0873286034516889E-2,2.9736040176805423E-2,2.8730456328013743E-2,2.7822395675803246E-2,2.6984527817563553E-2,2.6193599220698527E-2,2.5440192811219564E-2,2.4720828086453928E-2,2.4038566101362457E-2]
[null,null,"processing",{"$f":"SUM(D53:D58)","v":547.05288152533421},518.2597242141419,{"$f":"SUM(F53:F58)","v":504.91439983280287},520.49228931789526,532.32539577370471,532.91522958342409,531.3112394326447,589.99096717867849,646.86799080157232,702.68791206004403,755.45585209799094,804.453611980912,850.23986411032001,893.21933377633547,933.77491648973762,972.2531291433786,1008.9472448256141,1044.1036471783605,1077.9195957991949,1110.5465409300646]
[null,null,null,null,{"$f":"E5/D5-1","v":-5.2633224837257186E-2},{"$f":"F5/E5-1","v":-2.5750263348314539E-2},{"$f":"G5/F5-1","v":3.0852535578804741E-2},2.2734451016203749E-2,1.1080324448209389E-3,-3.00984108116642E-3,0.11044322685267183,9.6403210874360212E-2,8.6292600734969138E-2,7.5094418350315939E-2,6.485853507766004E-2,5.6915963142563974E-2,5.054981715187945E-2,4.5403834399712295E-2,4.1207160284717048E-2,3.7741319191809231E-2,3.4844638838200881E-2,3.2387539984388036E-2,3.0268440482964953E-2]
[null,null,"total",{"$f":"SUM(D3,D5)","v":10158.341606841956},9831.8360471146843,{"$f":"SUM(F3,F5)","v":10087.982986511799},10386.684635580086,10637.502581489711,10917.396929410566,11188.112194775271,11595.959051925296,12013.246808037575,12441.266811470841,12873.33596027241,13296.452498866982,13713.70133178544,14126.253919375582,14534.984226321116,14940.484649948407,15343.057023908537,15742.875942818342,16140.057714441624,16534.756862365331]
[null,null,null,null,{"$f":"E7/D7-1","v":-3.214162039080859E-2},{"$f":"F7/E7-1","v":2.605280826181855E-2},{"$f":"G7/F7-1","v":2.9609650360004292E-2},2.4148027470713318E-2,2.6312035722360072E-2,2.4796686162011694E-2,3.6453590208050057E-2,3.5985618286828558E-2,3.5629002739450577E-2,3.4728710134501961E-2,3.2867668481606049E-2,3.1380462792915065E-2,3.0083241395518323E-2,2.8934090331260265E-2,2.789823623564569E-2,2.6945067940719047E-2,2.6058621713181518E-2,2.5229302007202081E-2,2.4454630516627107E-2]
[]
[null,null,null,2021,{"$f":"D10+1","v":2022},{"$f":"E10+1","v":2023},{"$f":"F10+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,1,"Apples",484.05439810442806,482.9706108215733,487.8532398949888,495.35203667928965,502.68226738701833,510.45026945854289,518.52589546275078,529.30716113533913,540.57304878074115,552.38766976017996,564.15391987427881,575.79502929686578,587.36134935784139,598.85451244863691,610.27944248486665,621.64376548272082,632.95609161479297,644.22667699169824,655.46581329362516,666.68213245155493]
[null,2,"Pears and nashis",113.14644666128673,113.09672199927105,112.88595499916572,114.68505469824402,117.02628101256043,120.17971431159575,123.84768626860019,127.3747323525005,130.85437111099867,134.34525825338957,137.74459681565679,141.04154011327802,144.25722464931761,147.40302223559948,150.4893751449068,153.52610809402444,156.52203196630916,159.48550703203784,162.42407598265791,165.34446468248174]
[null,3,"Summerfruit",230.97753385522378,230.39722281688756,234.13019693618588,239.13900726376477,245.11129090256873,252.98627600715858,261.74525356328149,271.04015428133221,280.59953369480399,290.44576060073115,300.13130547196397,309.53583666775671,318.65863116897521,327.49278868970748,336.03896546285966,344.30327759231483,352.29532830186054,360.02703590988301,367.51054509094683,374.75789740984578]
[null,4,"Cherries",203.68050659910293,204.64357325190679,205.74433993410824,208.2331611601397,213.36706416774672,222.20310925780976,232.41918745764909,242.13912089341707,251.95624720324432,261.84991490859932,271.29475725965403,280.24281299445346,288.7383017713999,296.81994783795847,304.52365621633874,311.88238400043855,318.92497054174197,325.67647093626965,332.15811302477942,338.38725928704235]
[null,5,"Strawberries",247.26865899134768,233.9596797841194,243.73173859272308,254.44009553123138,260.59256830658956,265.81995675582016,270.57901001548288,275.34811130882031,280.44119659448444,285.81330705511778,291.40469428832193,297.04644569992763,302.79409857902101,308.66419540740554,314.67401038173318,320.84052353405025,327.17853970715515,333.70136127985364,340.41874559866585,347.33573565756001]
[null,6,"Rubus",563.32095544755566,566.02213035910415,569.52934859418917,575.89901638754623,584.10278042742482,594.82923747424286,606.61928092030655,619.24862459957762,632.59087622214167,646.76436918085915,660.99511885122809,675.27635045721854,689.65624774970945,704.11994312706486,718.64715248316702,733.2139914755702,747.79198209755316,762.3517573035756,776.86204844856445,791.28998598952592]
[null,7,"Kiwi fruit",16.786582577756793,15.69909310405251,16.577945830939768,17.209168279554724,18.159552368110297,19.650898174883135,21.162412688337223,22.652355308623214,24.054104674288087,25.378273258699803,26.589332713836694,27.68247590622429,28.680288057059968,29.599375532859224,30.452328306652362,31.248774157429448,31.996076226910869,32.699866899288047,33.36447184183492,33.993086801837208]
[null,8,"Oranges",308.75778618491904,275.15575957609434,295.61922530321272,308.54458798068447,322.34625017949327,341.09593326223029,360.75544906050669,389.28118774357642,416.84734463560153,443.36692526271094,468.41563089570616,491.05143978692615,511.67346188444918,530.59241565319917,548.05591392445376,564.26077089204182,579.36076774053731,593.47616680640544,606.70036139836145,619.10350080147396]
[null,9,"Mandarins",259.82753335304722,223.74102999052499,252.98400838851731,262.7609303750221,273.79269170865626,288.47167724543601,303.60136702251549,320.06492937106708,337.15837466328458,354.63468437202221,372.33359098525727,388.89537474805923,404.38514982901427,418.87990100599069,432.46286128044932,445.21357588046692,457.20410485139297,468.49687394917214,479.14416294694473,489.18868169041764]
[null,10,"Other citrus",125.81799967070849,114.42082559888885,121.68373726538773,127.54262078627609,130.87607234987718,133.98596329985784,136.65014878379537,136.4441824841594,136.27082633285542,136.13077123789438,136.42873088078883,137.02372358375266,137.99237103322147,139.38167074370551,141.22513668554632,143.54291734741818,146.3416513340299,149.61601439521073,153.34910667432362,157.51347543906547]
[null,11,"Grapes - Table and Other",392.56547899159659,385.48550965204424,392.24184300180275,404.2255525379374,417.30842591782675,437.09841998576979,457.06242595736279,475.32809615952721,492.6098586770014,509.02601229145404,524.16771694239367,538.10586031859907,551.09375185086924,563.31656847892077,574.91407474215373,585.99288927080693,596.63486076888762,606.90355045058413,616.84821974013516,626.50680849751075]
[null,12,"Grapes - Total Dried",15.720016806722692,15.471360401297137,15.746455497357216,16.251083578716255,16.826196294176157,17.693475441072128,18.56236608701299,19.347866529093608,20.082650220104437,20.773688047261626,21.404192539066369,21.980454986295605,22.514044931107353,23.01343832143414,23.485047861557842,23.933793521099098,24.36351192685456,24.777144249002987,25.176983323202112,25.564820353117231]
[null,13,"Other temperate fruit",16.8120202020202,15.032671796935105,16.585304583327712,17.277878817691121,19.002380489284231,22.029346633476695,25.411034407022743,25.570477343718998,25.78958172406174,26.070819443071343,26.621707752356169,27.323458050069004,28.179027368636543,29.188767412972982,30.352197139793514,31.667890190106444,33.133184923336529,34.744304511999736,36.496254693747517,38.38292961345617]
[null,14,"Bananas",360.83674224406735,349.56903203341852,362.34908419218795,374.19282015632473,381.68042685797587,387.35532703375605,391.72237650298558,397.93954425679027,404.55115099206375,411.50134429441982,418.63368791222604,425.73547207329437,432.88618737288562,440.10361318281457,447.40726999381451,454.81869371863741,462.35944574609385,470.05357571069806,477.9252606358927,485.99629174474052]
[null,15,"Pineapples",25.707042253521124,25.396147310793062,25.499406284440106,26.02063514337279,26.457596517957256,26.771187743224367,27.060215664300227,28.045452868039529,29.045333962792821,30.083628018663298,31.12228992403481,32.148125158123534,33.163628486693774,34.166379816895535,35.154190805093968,36.125224305334001,37.077821268613171,38.010717084044195,38.922828032017307,39.8130464892213]
[null,16,"Avocados",268.44084507042248,262.85996302086397,271.01060326210273,280.39079997923676,289.69741471877057,301.67654070252223,313.91724163837716,327.85039060606124,342.08749040042926,356.73427759247033,371.35669345853023,385.77939283463104,400.06316863118701,414.18983135079782,428.10787913710692,441.74689858892873,455.02856887106378,467.87675043024848,480.22155219689813,492.00109949383454]
[null,17,"Mangoes",91.952112676056331,91.512300849432634,92.846458860216174,94.853407451885133,97.165377495849413,100.63503130783661,104.73611282669255,108.32027264691257,112.17469268620724,116.30417628239331,120.58567416505474,124.92811615190858,129.31199083110758,133.71343038628345,138.1114237124354,142.487811792499,146.8270822549141,151.11640960189712,155.3449525835575,159.50356680068114]
[null,18,"Melons",71.66035295896269,71.495420461347194,72.238534010899983,73.539321791504591,74.938715966000032,77.085526603280982,79.715515398820415,81.953568572392896,84.346856686327442,86.862362933191719,89.390675020191537,91.865933352731219,94.275291006384123,96.610002958046607,98.868132897214025,101.05224594469276,103.16744562677589,105.22018791602008,107.21722022931802,109.16514863959482]
[null,19,"Other tropical fruit",57.511267605633805,57.233505109439008,57.995769676983379,59.002270143070696,59.907067794441026,60.989498977813795,62.215910738512548,64.203644907544358,66.781835171158235,70.163565427912516,74.312131581804536,79.204945780874937,84.777771491119438,90.894223734917389,97.370195797165408,103.99355457482022,110.54113134562226,116.79205026720314,122.53723224697374,127.58599240710491]
[null,20,"Olives",131.0951812954722,119.55386469429837,121.74249084004244,126.78564754854249,130.42064973464986,132.66777031814433,134.50389537219908,145.69156856336042,157.37622625770169,169.51573358587643,181.76528926950181,193.70591603822191,205.33542256295073,216.64045383287799,227.61085872928692,238.23890972735572,248.51759811261763,258.44125293405563,268.0044026329457,277.20144745542137]
[null,21,"Macadamia",223.9197738965517,186.94011760903243,204.04006145284154,220.59876054642203,233.70030394259896,249.87010730766826,265.32343738673171,304.63594948120624,345.7647609331209,389.15344752596627,433.14763858821681,475.93107774310386,517.21968717562436,556.72048732647556,594.15303583152445,629.24728943715775,661.74406070227144,691.39525638213297,717.96306231963456,741.22198710276098]
[null,22,"Almonds",549.59944877148405,522.9750150836104,546.71934925905964,570.56093948553166,599.84237862103691,647.77141330479458,701.40491790666692,726.91744159928533,753.99563903142996,782.8396608278839,817.07188998464574,853.778536393124,893.19132821097719,935.54898946839489,981.14259514157936,1030.3284581540654,1083.5382373652426,1141.2945175244595,1204.2260877655374,1273.0867417189186]
[null,23,"Other nuts",104.61567857142857,91.941570703347935,98.764655227455776,106.62579197080677,112.67861047325023,121.84431137933252,131.42213360802646,140.47315732348056,150.51099739878674,161.5788062158494,173.95450747859064,187.01961058922657,200.78901561915626,215.2649132948832,230.44571994650258,246.324285035636,262.88659341576641,280.11094596716208,297.96764784871925,316.41821463447712]
[null,24,"Potatoes",480.19428393483423,455.65724547554288,463.76492798220875,484.30345494637459,494.48410187625007,500.59873445041575,503.40135698014615,524.97778018632266,547.17732560086449,569.63443075807095,591.77179594525262,612.75797473390605,632.78763190850941,651.98787366171155,670.48554833117009,688.39971559162905,705.8345666173916,722.88281031098779,739.62191837601722,756.11602397742172]
[null,25,"Carrots",125.47769423558896,129.69382834306415,132.58208983336272,135.94399161975718,138.24672006690008,141.4773092833891,143.66831506750435,147.73206537443585,151.8757353246782,156.06303287750956,160.2991304500074,164.4267443665336,168.45867659137994,172.40477513090303,176.27502938198768,180.07947003735137,183.82772537797973,187.52908930118554,191.19194124029408,194.82386340060967]
[null,26,"Onions",105.7358766483562,105.7517711298798,107.90339186272159,111.86222822977103,113.87216156882371,116.17103775703642,117.66764786932424,122.54790885208585,127.10696518136852,131.34209017000171,135.17239042096384,138.63377196587766,141.81989800050519,144.79555058672801,147.60764494902116,150.29040507625601,152.86897862881818,155.36218563904211,157.78420051656352,160.14617168422555]
[null,27,"Pumpkins",40.169737834404238,39.550048125835879,40.858147947946762,41.993845897839897,42.782584206211475,43.483020112440073,43.999833563267153,44.89213040739871,45.858695640652066,46.896904674871756,48.036017080197531,49.207900685026694,50.420074787508213,51.674075479447211,52.971134458365164,54.312126893900569,55.697372394910488,57.126853277322645,58.59999746226589,60.115562573479338]
[null,28,"Sweet corn",54.467282153378761,52.155056374854702,53.836173673377608,55.603611805847017,56.667384531583465,57.343887844456738,57.773872008061332,59.06165945790962,60.456097565245699,61.945803897216415,63.552555560304114,65.158724621777026,66.767513095815673,68.373960934578548,69.973927119404706,71.564294188820725,73.142803206743991,74.708508653982918,76.261401128065074,77.802081206787307]
[null,29,"Peas and beans",103.41200787401576,95.116029782466953,100.32171176141551,104.64222576775754,106.89741378852821,108.61736339791757,109.48501866747411,112.16782897070382,115.22806925626226,118.70251800166793,122.65759420506377,126.8408284925514,131.24586161928485,135.84041879837235,140.58332440748168,145.42820377972507,150.32611061693572,155.2286982647982,160.08960780136198,164.86555860205084]
[null,30,"Lettuce",67.476743414256219,66.448076969027781,67.80505359038581,69.11442424358647,70.03201187976471,70.790254710854015,71.421940612287855,72.065623924867452,72.715952137138885,73.370366104100114,74.041944552569547,74.71250976715919,75.396460939891625,76.098309777681152,76.822225271481315,77.572584051024052,78.354072124046823,79.172366941533284,80.033926005332816,80.94569045451081]
[null,31,"Broccoli",126.03328703327919,123.93053116042408,127.6964837552301,131.53101260434727,133.98386562518155,136.32557420852754,137.99628436251754,142.07492761269216,146.70262926251635,151.87784681753317,157.44048997045311,163.13865103752642,168.90117683875789,174.65143591424939,180.32617913894845,185.87722633015269,191.27032694287709,196.48313128101225,201.50211318593878,206.3194877684065]
[null,32,"Cauliflower",32.876650278829963,31.983356028799932,32.936883187759832,33.846286451582586,34.429846983137651,34.897246459347592,35.251436923139877,35.848435598357099,36.503376489682459,37.216856744418344,37.980002004812484,38.765387744760432,39.578247658213868,40.416809603074064,41.277169538124163,42.153673545178123,43.0394746380314,43.927461142139862,44.810717320608269,45.682828634832369]
[null,33,"Capsicums; Chillies & Peppers",105.90944675324673,103.95690729571349,106.88897238660354,109.60619681413151,111.50555877446101,113.04935270043515,114.2709235751925,116.0740469104358,117.99375130450197,120.0118683448493,122.12509662636297,124.22505095081078,126.32753051244065,128.43395859282037,130.54727734853711,132.67222407279476,134.81495106804292,136.9839389092958,139.18932507781722,141.44245306736272]
[null,34,"Tomatoes - processing",24.659833487661938,24.12330074603473,22.104086844365295,22.315287939670164,22.509230402761784,21.932755091186511,21.291936969066708,24.796205484327224,28.459623900434991,32.171887680485618,35.648524446219305,38.798444426863647,41.628617606653016,44.166878993728488,46.456729587845381,48.545241770778439,50.475058704544068,52.281401746377469,53.990758914024035,55.621356861989419]
[null,35,"Tomatoes - fresh",244.81009961997341,237.3569471649389,243.90767352317744,249.50900566244385,253.21105388156928,255.95881536184109,258.14171031238203,260.27191323280118,262.47012251987906,264.6972320972896,266.99551685718404,269.22604704590088,271.44102191062376,273.65759310095325,275.89579204191068,278.18005181349594,280.53886491806571,283.00649229282976,285.62008381970833,288.41592616184101]
[null,36,"Asparagus",71.333472261730662,75.807853124623136,76.065544764731584,76.579016987047794,77.268163768000946,78.641726518565221,79.729921516423019,83.309305909573325,86.536435278338573,89.487378995942805,92.096135314227723,94.446697206542609,96.607938757243076,98.625698281350353,100.53202994922113,102.34999831471879,104.09647012975245,105.78404275194701,107.42206469487309,109.01755259452163]
[null,37,"Mushrooms",211.61519599911509,193.08392420247148,205.06943267982717,215.1657251073164,220.47342500719111,224.54354650305731,226.54703178813423,232.57228469157678,238.38189668055873,244.30064798393229,250.75992009077495,257.5923061220459,265.0579898727762,273.27817113710586,282.23983279346515,291.77055562129107,301.54244311796162,311.11713719365906,320.0166636386607,327.80026643241098]
[null,38,"Garlic and herbs",155.52525410916257,152.71237003152584,155.61795915706188,159.46976986127066,161.93598505261915,163.92435417388785,165.11176207409247,170.15132361325857,175.42216721958178,180.87846010840818,186.35129759300727,191.64232820260534,196.77433549799932,201.75219583222159,206.58433067402362,211.28291354048756,215.86313292176399,220.3438263376149,224.74559050750628,229.08837847380414]
[null,39,"Other vegetables",611.28301866256197,604.3855935661619,621.82759184749818,637.25208278820332,648.34415474571006,658.06630150177182,665.48860055834848,679.71918920114638,695.06631133620567,711.48407808483705,729.03155495865713,746.77019484472271,764.74094818970116,782.89932694764923,801.19743179906754,819.58775118621952,838.02408755372915,856.46694794834264,874.88273338534304,893.24192501032439]
[null,40,"Nursery",1804.9705882352937,1795.8120655866069,1826.1656605803503,1863.6137330695101,1893.7477038924374,1922.3663506544749,1948.5835179018902,1980.7971104540047,2014.0473111099379,2048.2457378814465,2081.574356532346,2114.5083506811006,2147.6785108785257,2181.1308048876422,2214.9076850800925,2249.0462120859997,2283.5571521418874,2318.4520865181375,2353.7304748772572,2389.3718753329376]
[null,41,"Cultivated turf",216.49052841475572,215.13551553147994,219.539152704803,224.34385908076476,228.19088815845964,231.98848553436679,235.51088465060698,239.49308749666091,243.63484563710571,247.92110443925404,252.13993559035643,256.32078044965073,260.53484003051551,264.78438679604483,269.07181686234048,273.39974107518344,277.76856421794258,282.17996538893982,286.63539682914802,291.13533587739795]
[null,42,"Cut flowers",164.7733615768604,155.34277623280556,159.65789670803207,165.36599909217213,168.91256787255213,171.14459157690058,172.49568520482731,178.23726703223076,184.27850773741739,190.60619737234387,197.18007732234955,203.72826481603929,210.29675336006889,216.88348889514342,223.48273699268975,230.0850991124062,236.67653705115416,243.24095720792752,249.7600553123597,256.21366815870726]
[null,43,"Frozen potatoes",148.50768246470025,140.91053476269011,140.71801557262663,146.35874933406382,149.11523296056359,150.0688784339996,150.23918657886455,159.18905669905044,168.21524574639864,177.1750441391699,185.6693352827526,193.50548818928988,200.77674006974351,207.54973542613587,213.89090832858841,219.86280021782298,225.51986660220015,230.90939879409021,236.07014136701363,241.03249420856756]
[null,44,"Canned tomatoes",55.369254415436835,54.162493240828823,49.629224850204729,50.108442690305282,50.54520419390569,49.254976864718095,47.820592612079949,55.674742831025434,63.899221774373373,72.246348563128009,80.073080122360039,87.171596168714899,93.554917993414634,99.283793225492744,104.45470835360796,109.17285698201096,113.53348901263195,117.61541109417438,121.47783754493221,125.16136829766872]
[null,45,"Other processed vegetables",79.660440400392147,76.611023368234044,75.251738829344191,77.166176567105836,78.346808180075485,78.246837565943991,77.870060412903442,84.062319957856147,90.710539377973305,97.804597068642423,105.08022455099409,112.31021953383622,119.46433062075839,126.50444092645665,133.39486096476494,140.10355650627017,146.6027865512134,152.87042071328523,158.88955869132405,164.64866324773439]
[null,46,"Processed fruits and jams",120.6214209160933,106.10907881339031,104.96441066120356,112.77955718730206,119.11699298844309,122.33841568530707,124.91361197728321,143.99589498862744,160.34515067664549,175.4526796928613,189.41763928868687,202.20846773243611,214.09861598242026,225.24985497979964,235.78439026946145,245.80106616416992,255.38254373153225,264.60104213050244,273.52003006913219,282.19442631052931]
[null,47,"Orange and other juice",131.15663534657915,129.76101848046227,123.45818764658816,122.73817186649735,123.54052986964304,121.16061017329432,118.47795339635654,134.08057187095449,149.66624038196153,164.89352910252276,179.0055639511518,191.98065807347879,204.02819117799194,215.30302927562735,225.9395162928262,236.05029452902531,245.72462221660777,255.0331757518409,264.02915862279633,272.75014092660007]
[null,48,"Olive oil",11.737447982132448,10.705575548536444,10.892822272835586,11.341191672620917,11.660627581073904,11.845510860160957,11.989834455157006,12.98838083116452,14.031592844219995,15.115713493719641,16.21000890204559,17.277182283156108,18.317068265991253,19.328479942823275,20.31053228048874,21.262554744079232,22.183936711428579,23.074198694467281,23.932869503996432,24.759447938964467]
[]
[null,null,null,2021,{"$f":"D60+1","v":2022},{"$f":"E60+1","v":2023},{"$f":"F60+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Fruit",{"$f":"SUM(D11:D30)","v":3985.9394615498513},3853.7164226322921,{"$f":"SUM(F11:F30)","v":3968.9956859487793},4076.3450962900351,4181.4610705969772,4313.6751599944737,4450.8127858365124,4607.1514419318537,4766.1916006902929,4928.1525418069177,5088.8517366018523,5244.3687039992119,5395.7974086129498,5543.6444821580881,5688.2301131865961,5829.7340000907561,5968.2221952270629,6103.6936746591482,6236.0923506153931,6365.3173717054879]
[null,null,"Nuts",{"$f":"SUM(D31:D33)","v":878.1349012394644},801.85670339599073,{"$f":"SUM(F31:F33)","v":849.524065939357},897.78549200276041,946.22129303688621,1019.4858319917954,1098.150488901425,1172.0265484039721,1250.2713973633374,1333.5719145696996,1424.1740360514532,1516.7292247254545,1611.2000310057579,1707.5343900897537,1805.7413509196065,1905.9000326268592,2008.1688914832805,2112.8007198737546,2220.1567979338915,2330.7269434561567]
[null,null,"Vegetables",{"$f":"SUM(D34:D49)","v":2560.979884300396},2491.7128395213658,{"$f":"SUM(F34:F49)","v":2559.1861247976735},2638.7381667269474,2686.6436621586945,2725.8212800751294,2751.2475928473623,2828.2626294278925,2907.9551546979101,2990.0814033411348,3073.9599660760573,3156.3435622146108,3237.9539237873041,3319.0570327725745,3399.7756067900546,3480.0664358138238,3559.7164389615955,3638.4048919920706,3715.7630430743802,3791.445126904578]
[null,null,"Nursery",{"$f":"SUM(D50:D52)","v":2186.2344782269097},2166.2903573508925,{"$f":"SUM(F50:F52)","v":2205.3627099931855},2253.3235912424466,2290.8511599234494,2325.499427765742,2356.5900877573245,2398.5274649828962,2441.9606644844612,2486.7730396930447,2530.8943694450518,2574.5573959467906,2618.5101042691103,2662.7986805788305,2707.4622389351225,2752.5310522735895,2798.0022534109844,2843.8730091150046,2890.1259270187652,2936.7208793690429]
[null,null,"Processing",{"$f":"SUM(D53:D58)","v":547.05288152533421},518.2597242141419,{"$f":"SUM(F53:F58)","v":504.91439983280287},520.49228931789526,532.32539577370471,532.91522958342409,531.3112394326447,589.99096717867849,646.86799080157232,702.68791206004403,755.45585209799094,804.453611980912,850.23986411032001,893.21933377633547,933.77491648973762,972.2531291433786,1008.9472448256141,1044.1036471783605,1077.9195957991949,1110.5465409300646]
[]
[]
[null,null,"Fruit",null,{"$f":"(E61/D61-1)*100","v":-3.3172365057984821},2.9913789878121211,{"$f":"(G61/F61-1)*100","v":2.7046995974649102},{"$f":"(H61/G61-1)*100","v":2.5786819276564676},{"$f":"(I61/H61-1)*100","v":3.1619112832878882},{"$f":"(J61/I61-1)*100","v":3.1791366005922139},{"$f":"(K61/J61-1)*100","v":3.5125866581682708},{"$f":"(L61/K61-1)*100","v":3.4520280212831711},{"$f":"(M61/L61-1)*100","v":3.3981206524128726},{"$f":"(N61/M61-1)*100","v":3.2608405164344489},{"$f":"(O61/N61-1)*100","v":3.0560325874459116},{"$f":"(P61/O61-1)*100","v":2.8874534412171027},{"$f":"(Q61/P61-1)*100","v":2.7400412274400709},{"$f":"(R61/Q61-1)*100","v":2.6081331783423201},{"$f":"(S61/R61-1)*100","v":2.48766108417664},{"$f":"(T61/S61-1)*100","v":2.3755491268409701},{"$f":"(U61/T61-1)*100","v":2.2698799575596507},{"$f":"(V61/U61-1)*100","v":2.169156628975788},{"$f":"(W61/V61-1)*100","v":2.0722114719379015}]
[null,null,"Nuts",null,-8.6863872208938542,5.9446235644707413,5.6809957479001527,5.3950304906438484,7.742854604314342,7.7161108512847632,6.7273165426035453,6.676030424900925,6.6625948079778841,6.7939434305639201,6.4988678582157178,6.2285874591361923,5.979044018752977,5.7513899222076947,5.5466792991280434,5.3659088675005906,5.2103101902544857,5.0812211984929467,4.9802854296220556]
[null,null,"Vegetables",null,-2.7047086626356798,2.7079077575114407,3.1084898889705892,1.8154698346281251,1.4582364780358015,0.93279456573660546,2.7992768364705656,2.8177201240373373,2.8241924058060697,2.8052267286501342,2.6800477900731146,2.585598175992998,2.504764147181171,2.4319730941788631,2.3616508355260857,2.2887494999544566,2.2105258769833158,2.1261556472884857,2.0367844491929521]
[null,null,"Nursery",null,-0.91225900399267701,1.8036526133123676,2.1747389230776237,1.6654318459565109,1.5124626360907056,1.3369455017004039,1.7795787839149257,1.8108276905586695,1.8350981594555726,1.7742403125559525,1.7252014556147888,1.7071947353558992,1.6913654920603038,1.6773163770151589,1.6646146598222833,1.6519777715072737,1.6394109635937681,1.6264058822427652,1.6122118387533968]
[null,null,"Processing",null,-5.2633224837257186,-2.5750263348314539,3.0852535578804741,2.2734451016203749,0.11080324448209389,-0.300984108116642,11.044322685267183,9.6403210874360212,8.6292600734969138,7.5094418350315939,6.485853507766004,5.6915963142563974,5.054981715187945,4.5403834399712295,4.1207160284717048,3.7741319191809231,3.4844638838200881,3.2387539984388036,3.0268440482964953]
[]
[]
[]
[null,null,"Fruit and tree nuts excl table grapes"]
[null,null,"Table grapes"]
[null,null,"Vegetables"]
[null,null,"Nursery"]
[null,null,"Porcessing"]
[null,null,"Total"]
[]
[null,null,"Fruit and tree nuts excl table grapes"]
[null,null,"Table grapes"]
[null,null,"Vegetables"]
[null,null,"Nursery"]
[null,null,"Porcessing"]
[null,null,"Total"]

{"sheet":"prod sims","index":6,"n_rows":58,"n_cols":43,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Used parameters"]
[null,null,null,null,"Generic productivity",null,null,null,null,null,"x","x2",null,null,null,null,null,null,null,null,null,null,null,"Labour productivity",null,null,null,null,null,"x","x2",null,null,null,null,null,null,null,null,null,"x","x2"]
[null,null,null,null,{"$f":"E10^2","v":1},{"$f":"F10^2","v":4},{"$f":"G10^2","v":25},{"$f":"H10^2","v":100},{"$f":"I10^2","v":225},null,"b","a","c",null,null,null,null,null,null,null,null,null,null,{"$f":"X10^2","v":1},{"$f":"Y10^2","v":4},25,100,225,null,"b","a","c",null,null,null,null,null,null,null,null,"b","a","c"]
[null,null,null,null,1,2,5,10,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,5,10,15]
[null,1,{"$f":"D11","v":"Apples"},"Apples",1.0400700000000001,2.0667270000000002,5.0826120000000001,9.9623869999999997,14.720551,null,{"$f":"LINEST(E11:I11,$E$9:$I$10,TRUE,TRUE)","v":1.0248935021362449},-3.025927836146281E-3,2.5013162267171651E-2,null,{"$f":"B11&\" \"&C11","v":"1 Apples"},null,{"$f":"\"a1fj_1_\"&$C11","v":"a1fj_1_Apples"},{"$f":"\"a1fj_2_\"&$C11","v":"a1fj_2_Apples"},{"$f":"\"a1fj_5_\"&$C11","v":"a1fj_5_Apples"},{"$f":"\"a1fj_10_\"&$C11","v":"a1fj_10_Apples"},{"$f":"\"a1fj_15_\"&$C11","v":"a1fj_15_Apples"},null,null,0.645061,1.2801290000000001,3.1311439999999999,6.0626949999999997,8.8367459999999998,null,{"$f":"LINEST(X11:AB11,$X$9:$AB$10,TRUE,TRUE)","v":0.64028811446712508},-3.4702055885916846E-3,1.1638041306984093E-2,null,{"$f":"\"a1fvj_1_\"&$C11","v":"a1fvj_1_Apples"},{"$f":"\"a1fvj_2_\"&$C11","v":"a1fvj_2_Apples"},{"$f":"\"a1fvj_5_\"&$C11","v":"a1fvj_5_Apples"},{"$f":"\"a1fvj_10_\"&$C11","v":"a1fvj_10_Apples"},{"$f":"\"a1fvj_15_\"&$C11","v":"a1fvj_15_Apples"},null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K11,'prod sims'!AD11)","v":1.0248935021362449},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L11,'prod sims'!AE11)","v":-3.025927836146281E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M11,'prod sims'!AF11)","v":2.5013162267171651E-2}]
[null,2,"Pears_nec","Pears and nashis",1.016254,2.0361229999999999,5.1227140000000002,10.385725000000001,15.841612,null,{"$f":"LINEST(E12:I12,$E$9:$I$10,TRUE,TRUE)","v":1.0033324989318777},3.4488718128099409E-3,1.3621208340102164E-2,null,{"$f":"B12&\" \"&C12","v":"2 Pears_nec"},null,"a1fj_1_Pears_nec","a1fj_2_Pears_nec","a1fj_5_Pears_nec","a1fj_10_Pears_nec",{"$f":"\"a1fj_15_\"&$C12","v":"a1fj_15_Pears_nec"},null,null,0.62824599999999997,1.25326,3.110385,6.1535669999999998,9.1431240000000003,null,{"$f":"LINEST(X12:AB12,$X$9:$AB$10,TRUE,TRUE)","v":0.62693277610966036},-1.1775609797993636E-3,3.5669072419954873E-3,null,{"$f":"\"a1fvj_1_\"&$C12","v":"a1fvj_1_Pears_nec"},{"$f":"\"a1fvj_2_\"&$C12","v":"a1fvj_2_Pears_nec"},{"$f":"\"a1fvj_5_\"&$C12","v":"a1fvj_5_Pears_nec"},{"$f":"\"a1fvj_10_\"&$C12","v":"a1fvj_10_Pears_nec"},{"$f":"\"a1fvj_15_\"&$C12","v":"a1fvj_15_Pears_nec"},null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K12,'prod sims'!AD12)","v":1.0033324989318777},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L12,'prod sims'!AE12)","v":3.4488718128099409E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M12,'prod sims'!AF12)","v":1.3621208340102164E-2}]
[null,3,{"$f":"D13","v":"Summerfruit"},"Summerfruit",2.278454,4.5325049999999996,11.197729000000001,22.122375000000002,33.346488999999998,null,{"$f":"LINEST(E13:I13,$E$9:$I$10,TRUE,TRUE)","v":2.193334483325422},1.3277283876971658E-3,0.12523409452571777,null,{"$f":"B13&\" \"&C13","v":"3 Summerfruit"},null,"a1fj_1_Summerfruit","a1fj_2_Summerfruit","a1fj_5_Summerfruit","a1fj_10_Summerfruit","a1fj_15_Summerfruit",null,null,1.0137640000000001,2.012251,4.9235910000000001,9.5338750000000001,13.896345999999999,null,{"$f":"LINEST(X13:AB13,$X$9:$AB$10,TRUE,TRUE)","v":1.0070087119036315},-5.4608921852161907E-3,1.7431246586381732E-2,null,"a1fvj_1_Summerfruit","a1fvj_2_Summerfruit","a1fvj_5_Summerfruit","a1fvj_10_Summerfruit","a1fvj_15_Summerfruit",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K13,'prod sims'!AD13)","v":2.193334483325422},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L13,'prod sims'!AE13)","v":1.3277283876971658E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M13,'prod sims'!AF13)","v":0.12523409452571777}]
[null,4,"Cherries","Cherries",1.8263780000000001,3.6357400000000002,8.9914529999999999,17.761778,26.443363000000002,null,{"$f":"LINEST(E14:I14,$E$9:$I$10,TRUE,TRUE)","v":1.8014998381794436},-2.7654335171835806E-3,3.818924773570842E-2,null,"4 Cherries",null,"a1fj_1_Cherries","a1fj_2_Cherries","a1fj_5_Cherries","a1fj_10_Cherries","a1fj_15_Cherries",null,null,1.1475379999999999,2.2804709999999999,5.6011139999999999,10.924426,16.055346,null,{"$f":"LINEST(X14:AB14,$X$9:$AB$10,TRUE,TRUE)","v":1.13624294861144},-4.5072666433469914E-3,2.2591470842132644E-2,null,"a1fvj_1_Cherries","a1fvj_2_Cherries","a1fvj_5_Cherries","a1fvj_10_Cherries","a1fvj_15_Cherries",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K14,'prod sims'!AD14)","v":1.8014998381794436},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L14,'prod sims'!AE14)","v":-2.7654335171835806E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M14,'prod sims'!AF14)","v":3.818924773570842E-2}]
[null,5,"Strawberries","Strawberries",1.476254,2.9616319999999998,7.4723829999999998,15.171593,23.095741,null,{"$f":"LINEST(E15:I15,$E$9:$I$10,TRUE,TRUE)","v":1.4720431638381197},4.5138393912326517E-3,-4.4687810910559733E-4,null,"5 Strawberries",null,"a1fj_1_Strawberries","a1fj_2_Strawberries","a1fj_5_Strawberries","a1fj_10_Strawberries","a1fj_15_Strawberries",null,null,0.70892599999999995,1.4129050000000001,3.4956,6.8719409999999996,10.134359,null,{"$f":"LINEST(X15:AB15,$X$9:$AB$10,TRUE,TRUE)","v":0.71032674661761153},-2.3203708383824147E-3,1.3360018489150249E-3,null,"a1fvj_1_Strawberries","a1fvj_2_Strawberries","a1fvj_5_Strawberries","a1fvj_10_Strawberries","a1fvj_15_Strawberries",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K15,'prod sims'!AD15)","v":1.4720431638381197},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L15,'prod sims'!AE15)","v":4.5138393912326517E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M15,'prod sims'!AF15)","v":-4.4687810910559733E-4}]
[null,6,"Rubus","Rubus",0.69569599999999998,1.381429,3.3829120000000001,6.5549679999999997,9.5564440000000008,null,{"$f":"LINEST(E16:I16,$E$9:$I$10,TRUE,TRUE)","v":0.69216862959886039},-3.7246746911189536E-3,1.0428747716967557E-2,null,"6 Rubus",null,"a1fj_1_Rubus","a1fj_2_Rubus","a1fj_5_Rubus","a1fj_10_Rubus","a1fj_15_Rubus",null,null,0.41876999999999998,0.83106599999999997,2.031047,3.9185439999999998,5.6820449999999996,null,{"$f":"LINEST(X16:AB16,$X$9:$AB$10,TRUE,TRUE)","v":0.41789843478518851},-2.6320999319150019E-3,5.0438255837206292E-3,null,"a1fvj_1_Rubus","a1fvj_2_Rubus","a1fvj_5_Rubus","a1fvj_10_Rubus","a1fvj_15_Rubus",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K16,'prod sims'!AD16)","v":0.69216862959886039},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L16,'prod sims'!AE16)","v":-3.7246746911189536E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M16,'prod sims'!AF16)","v":1.0428747716967557E-2}]
[null,7,"Kiwifruit","Kiwi fruit",3.904906,7.88931,20.305026999999999,42.437804999999997,66.154205000000005,null,{"$f":"LINEST(E17:I17,$E$9:$I$10,TRUE,TRUE)","v":3.9104602336221195},3.3620670427998711E-2,-5.7854542293892308E-2,null,"7 Kiwifruit",null,"a1fj_1_Kiwifruit","a1fj_2_Kiwifruit","a1fj_5_Kiwifruit","a1fj_10_Kiwifruit","a1fj_15_Kiwifruit",null,null,1.652549,3.302289,8.2321849999999994,16.371047999999998,24.392226999999998,null,{"$f":"LINEST(X17:AB17,$X$9:$AB$10,TRUE,TRUE)","v":1.6590941788511737},-2.1642433695203489E-3,-6.3007011818019265E-3,null,"a1fvj_1_Kiwifruit","a1fvj_2_Kiwifruit","a1fvj_5_Kiwifruit","a1fvj_10_Kiwifruit","a1fvj_15_Kiwifruit",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K17,'prod sims'!AD17)","v":3.9104602336221195},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L17,'prod sims'!AE17)","v":3.3620670427998711E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M17,'prod sims'!AF17)","v":-5.7854542293892308E-2}]
[null,8,"Oranges","Oranges",2.2475230000000002,4.519647,11.487700999999999,23.630507999999999,36.475822000000001,null,{"$f":"LINEST(E18:I18,$E$9:$I$10,TRUE,TRUE)","v":2.2256314932352241},1.3678284639024568E-2,1.1914135276777316E-2,null,"8 Oranges",null,"a1fj_1_Oranges","a1fj_2_Oranges","a1fj_5_Oranges","a1fj_10_Oranges","a1fj_15_Oranges",null,null,0.95050500000000004,1.895921,4.7022360000000001,9.2829540000000001,13.748619,null,{"$f":"LINEST(X18:AB18,$X$9:$AB$10,TRUE,TRUE)","v":0.95172348178257782},-2.3516439060801862E-3,1.6387375666795378E-3,null,"a1fvj_1_Oranges","a1fvj_2_Oranges","a1fvj_5_Oranges","a1fvj_10_Oranges","a1fvj_15_Oranges",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K18,'prod sims'!AD18)","v":2.2256314932352241},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L18,'prod sims'!AE18)","v":1.3678284639024568E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M18,'prod sims'!AF18)","v":1.1914135276777316E-2}]
[null,9,"Mandarins","Mandarins",2.1968429999999999,4.4325559999999999,11.380834999999999,23.810928000000001,37.379886999999997,null,{"$f":"LINEST(E19:I19,$E$9:$I$10,TRUE,TRUE)","v":2.1591172356990262},2.2075672604844668E-2,2.2663289442457213E-2,null,"9 Mandarins",null,"a1fj_1_Mandarins","a1fj_2_Mandarins","a1fj_5_Mandarins","a1fj_10_Mandarins","a1fj_15_Mandarins",null,null,1.048257,2.0956359999999998,5.2324729999999997,10.442411999999999,15.62862,null,{"$f":"LINEST(X19:AB19,$X$9:$AB$10,TRUE,TRUE)","v":1.048903761690007},-4.6496255949628716E-4,-2.7288542980929975E-4,null,"a1fvj_1_Mandarins","a1fvj_2_Mandarins","a1fvj_5_Mandarins","a1fvj_10_Mandarins","a1fvj_15_Mandarins",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K19,'prod sims'!AD19)","v":2.1591172356990262},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L19,'prod sims'!AE19)","v":2.2075672604844668E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M19,'prod sims'!AF19)","v":2.2663289442457213E-2}]
[null,10,"O_citrus","Other citrus",1.5963449999999999,3.1913070000000001,7.9699070000000001,15.922686000000001,23.881125999999998,null,{"$f":"LINEST(E20:I20,$E$9:$I$10,TRUE,TRUE)","v":1.5926683161642534},-6.7819749647083622E-5,5.4785155408705322E-3,null,"10 O_citrus",null,"a1fj_1_O_citrus","a1fj_2_O_citrus","a1fj_5_O_citrus","a1fj_10_O_citrus","a1fj_15_O_citrus",null,null,0.933508,1.8593789999999999,4.5931629999999997,9.014602,13.285682,null,{"$f":"LINEST(X20:AB20,$X$9:$AB$10,TRUE,TRUE)","v":0.93290347561120357},-3.1739751864529753E-3,5.4560992042187451E-3,null,"a1fvj_1_O_citrus","a1fvj_2_O_citrus","a1fvj_5_O_citrus","a1fvj_10_O_citrus","a1fvj_15_O_citrus",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K20,'prod sims'!AD20)","v":1.5926683161642534},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L20,'prod sims'!AE20)","v":-6.7819749647083622E-5},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M20,'prod sims'!AF20)","v":5.4785155408705322E-3}]
[null,11,"Grapes_t","Grapes - Table and Other",3.2847010000000001,6.6493339999999996,17.241202999999999,36.664883000000003,58.497447999999999,null,{"$f":"LINEST(E21:I21,$E$9:$I$10,TRUE,TRUE)","v":3.1995394241633051},4.6396661867402766E-2,5.6390607936588566E-2,null,"11 Grapes_t",null,"a1fj_1_Grapes_t","a1fj_2_Grapes_t","a1fj_5_Grapes_t","a1fj_10_Grapes_t","a1fj_15_Grapes_t",null,null,1.5406960000000001,3.0834109999999999,7.7227740000000002,15.487332,23.283207000000001,null,{"$f":"LINEST(X21:AB21,$X$9:$AB$10,TRUE,TRUE)","v":1.5417854474246375},7.0862309018455212E-4,-2.6121924057118662E-3,null,"a1fvj_1_Grapes_t","a1fvj_2_Grapes_t","a1fvj_5_Grapes_t","a1fvj_10_Grapes_t","a1fvj_15_Grapes_t",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K21,'prod sims'!AD21)","v":3.1995394241633051},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L21,'prod sims'!AE21)","v":4.6396661867402766E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M21,'prod sims'!AF21)","v":5.6390607936588566E-2}]
[null,12,"Grapes_d","Grapes - Total Dried",3.3960880000000002,6.8494330000000003,17.540355999999999,36.375686999999999,56.307388000000003,null,{"$f":"LINEST(E22:I22,$E$9:$I$10,TRUE,TRUE)","v":3.4048972114882505},2.3507591589940879E-2,-4.7570198708257294E-2,null,"12 Grapes_d",null,"a1fj_1_Grapes_d","a1fj_2_Grapes_d","a1fj_5_Grapes_d","a1fj_10_Grapes_d","a1fj_15_Grapes_d",null,null,1.595907,3.188663,7.9455580000000001,15.789406,23.507435000000001,null,{"$f":"LINEST(X22:AB22,$X$9:$AB$10,TRUE,TRUE)","v":1.6025734055898404},-2.3289282765125399E-3,-6.2367692605551639E-3,null,"a1fvj_1_Grapes_d","a1fvj_2_Grapes_d","a1fvj_5_Grapes_d","a1fvj_10_Grapes_d","a1fvj_15_Grapes_d",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K22,'prod sims'!AD22)","v":3.4048972114882505},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L22,'prod sims'!AE22)","v":2.3507591589940879E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M22,'prod sims'!AF22)","v":-4.7570198708257294E-2}]
[null,13,"O_temp_fruit","Other temperate fruit",4.1136509999999999,8.3265910000000005,21.553131,45.488182000000002,71.617851000000002,null,{"$f":"LINEST(E23:I23,$E$9:$I$10,TRUE,TRUE)","v":4.0968185992167099},4.540280775044659E-2,-4.2720905111991669E-2,null,"13 O_temp_fruit",null,"a1fj_1_O_temp_fruit","a1fj_2_O_temp_fruit","a1fj_5_O_temp_fruit","a1fj_10_O_temp_fruit","a1fj_15_O_temp_fruit",null,null,1.520051,3.037207,7.5695670000000002,15.050713999999999,22.426714,null,{"$f":"LINEST(X23:AB23,$X$9:$AB$10,TRUE,TRUE)","v":1.5250400653928311},-1.9729532649568147E-3,-4.3341497807514173E-3,null,"a1fvj_1_O_temp_fruit","a1fvj_2_O_temp_fruit","a1fvj_5_O_temp_fruit","a1fvj_10_O_temp_fruit","a1fvj_15_O_temp_fruit",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K23,'prod sims'!AD23)","v":4.0968185992167099},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L23,'prod sims'!AE23)","v":4.540280775044659E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M23,'prod sims'!AF23)","v":-4.2720905111991669E-2}]
[null,14,"Bananas","Bananas",1.3389009999999999,2.6816059999999999,6.7317910000000003,13.551413999999999,20.450346,null,{"$f":"LINEST(E24:I24,$E$9:$I$10,TRUE,TRUE)","v":1.338725462971754},1.6530386335527822E-3,-2.1421985958234302E-3,null,"14 Bananas",null,"a1fj_1_Bananas","a1fj_2_Bananas","a1fj_5_Bananas","a1fj_10_Bananas","a1fj_15_Bananas",null,null,0.59648100000000004,1.187557,2.929065,5.7298900000000001,8.4104939999999999,null,{"$f":"LINEST(X24:AB24,$X$9:$AB$10,TRUE,TRUE)","v":0.59755342024685498},-2.4672730645745634E-3,2.0212139555519926E-3,null,"a1fvj_1_Bananas","a1fvj_2_Bananas","a1fvj_5_Bananas","a1fvj_10_Bananas","a1fvj_15_Bananas",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K24,'prod sims'!AD24)","v":1.338725462971754},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L24,'prod sims'!AE24)","v":1.6530386335527822E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M24,'prod sims'!AF24)","v":-2.1421985958234302E-3}]
[null,15,"Pineapples","Pineapples",0.48930600000000002,0.97589599999999999,2.4197649999999999,4.7753759999999996,7.0710949999999997,null,{"$f":"LINEST(E25:I25,$E$9:$I$10,TRUE,TRUE)","v":0.48979154978637529},-1.2312019532274747E-3,1.0787100890738976E-3,null,"15 Pineapples",null,"a1fj_1_Pineapples","a1fj_2_Pineapples","a1fj_5_Pineapples","a1fj_10_Pineapples","a1fj_15_Pineapples",null,null,9.9604999999999999E-2,0.198018,0.48635,0.945272,1.379416,null,{"$f":"LINEST(X25:AB25,$X$9:$AB$10,TRUE,TRUE)","v":9.9652996617612177E-2},-5.1625241732982069E-4,6.7634395417703885E-4,null,"a1fvj_1_Pineapples","a1fvj_2_Pineapples","a1fvj_5_Pineapples","a1fvj_10_Pineapples","a1fvj_15_Pineapples",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K25,'prod sims'!AD25)","v":0.48979154978637529},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L25,'prod sims'!AE25)","v":-1.2312019532274747E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M25,'prod sims'!AF25)","v":1.0787100890738976E-3}]
[null,16,"Avocados","Avocados",2.2173069999999999,4.4314559999999998,11.050471999999999,21.984020000000001,32.773040999999999,null,{"$f":"LINEST(E26:I26,$E$9:$I$10,TRUE,TRUE)","v":2.2257336754687862},-2.6841273657975538E-3,-8.0100151223589933E-3,null,"16 Avocados",null,"a1fj_1_Avocados","a1fj_2_Avocados","a1fj_5_Avocados","a1fj_10_Avocados","a1fj_15_Avocados",null,null,0.45030900000000001,0.89506399999999997,2.1971210000000001,4.2661030000000002,6.2189430000000003,null,{"$f":"LINEST(X26:AB26,$X$9:$AB$10,TRUE,TRUE)","v":0.45061039817232362},-2.4165713893087746E-3,3.0559407035881669E-3,null,"a1fvj_1_Avocados","a1fvj_2_Avocados","a1fvj_5_Avocados","a1fvj_10_Avocados","a1fvj_15_Avocados",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K26,'prod sims'!AD26)","v":2.2257336754687862},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L26,'prod sims'!AE26)","v":-2.6841273657975538E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M26,'prod sims'!AF26)","v":-8.0100151223589933E-3}]
[null,17,"Mangos","Mangoes",0.92312300000000003,1.845734,4.6117059999999999,9.2251349999999999,13.857198,null,{"$f":"LINEST(E27:I27,$E$9:$I$10,TRUE,TRUE)","v":0.91986315446237832},2.4104460192137807E-4,4.3682138118859015E-3,null,"17 Mangos",null,"a1fj_1_Mangos","a1fj_2_Mangos","a1fj_5_Mangos","a1fj_10_Mangos","a1fj_15_Mangos",null,null,0.18744,0.37257899999999999,0.91471800000000003,1.776826,2.591685,null,{"$f":"LINEST(X27:AB27,$X$9:$AB$10,TRUE,TRUE)","v":0.18747607002136241},-9.8681006783514665E-4,1.3710526753034635E-3,null,"a1fvj_1_Mangos","a1fvj_2_Mangos","a1fvj_5_Mangos","a1fvj_10_Mangos","a1fvj_15_Mangos",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K27,'prod sims'!AD27)","v":0.91986315446237832},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L27,'prod sims'!AE27)","v":2.4104460192137807E-4},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M27,'prod sims'!AF27)","v":4.3682138118859015E-3}]
[null,18,"Melons","Melons",0.61629500000000004,1.2344759999999999,3.1008930000000001,6.2542140000000002,9.4654679999999995,null,{"$f":"LINEST(E28:I28,$E$9:$I$10,TRUE,TRUE)","v":0.61418295834322345},1.1159217522205599E-3,1.431230527066063E-3,null,"18 Melons",null,"a1fj_1_Melons","a1fj_2_Melons","a1fj_5_Melons","a1fj_10_Melons","a1fj_15_Melons",null,null,0.23601800000000001,0.46950599999999998,1.155232,2.2514500000000002,3.293434,null,{"$f":"LINEST(X28:AB28,$X$9:$AB$10,TRUE,TRUE)","v":0.23629988428673154},-1.1220536122528027E-3,1.2145701775208018E-3,null,"a1fvj_1_Melons","a1fvj_2_Melons","a1fvj_5_Melons","a1fvj_10_Melons","a1fvj_15_Melons",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K28,'prod sims'!AD28)","v":0.61418295834322345},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L28,'prod sims'!AE28)","v":1.1159217522205599E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M28,'prod sims'!AF28)","v":1.431230527066063E-3}]
[null,19,"O_tro_fruit","Other tropical fruit",0.473769,0.94509200000000004,2.3448699999999998,4.6330989999999996,6.8695630000000003,null,{"$f":"LINEST(E29:I29,$E$9:$I$10,TRUE,TRUE)","v":0.47397483723000206},-1.0733164672005041E-3,1.2501434532228295E-3,null,"19 O_tro_fruit",null,"a1fj_1_O_tro_fruit","a1fj_2_O_tro_fruit","a1fj_5_O_tro_fruit","a1fj_10_O_tro_fruit","a1fj_15_O_tro_fruit",null,null,9.6478999999999995E-2,0.191911,0.47213300000000002,0.92008599999999996,1.3460799999999999,null,{"$f":"LINEST(X29:AB29,$X$9:$AB$10,TRUE,TRUE)","v":9.654305696653219E-2},-4.5652299898809673E-4,5.6675694904251284E-4,null,"a1fvj_1_O_tro_fruit","a1fvj_2_O_tro_fruit","a1fvj_5_O_tro_fruit","a1fvj_10_O_tro_fruit","a1fvj_15_O_tro_fruit",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K29,'prod sims'!AD29)","v":0.47397483723000206},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L29,'prod sims'!AE29)","v":-1.0733164672005041E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M29,'prod sims'!AF29)","v":1.2501434532228295E-3}]
[null,20,"Olives","Olives",3.2322630000000001,6.4540030000000002,16.019911,31.458797000000001,46.065491000000002,null,{"$f":"LINEST(E30:I30,$E$9:$I$10,TRUE,TRUE)","v":3.2976276465701391},-1.4748579459567455E-2,-7.1100325733624459E-2,null,"20 Olives",null,"a1fj_1_Olives","a1fj_2_Olives","a1fj_5_Olives","a1fj_10_Olives","a1fj_15_Olives",null,null,1.2953209999999999,2.578265,6.3525499999999999,12.394831,18.131122999999999,null,{"$f":"LINEST(X30:AB30,$X$9:$AB$10,TRUE,TRUE)","v":1.3010259206622361},-6.1564147344685414E-3,7.5236977650661174E-4,null,"a1fvj_1_Olives","a1fvj_2_Olives","a1fvj_5_Olives","a1fvj_10_Olives","a1fvj_15_Olives",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K30,'prod sims'!AD30)","v":3.2976276465701391},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L30,'prod sims'!AE30)","v":-1.4748579459567455E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M30,'prod sims'!AF30)","v":-7.1100325733624459E-2}]
[null,21,"Macadamia","Macadamia",3.4682770000000001,6.9483459999999999,17.514927,35.737777999999999,54.909244999999999,null,{"$f":"LINEST(E31:I31,$E$9:$I$10,TRUE,TRUE)","v":3.3968762486351758},1.721424556198237E-2,7.4119924107094448E-2,null,"21 Macadamia",null,"a1fj_1_Macadamia","a1fj_2_Macadamia","a1fj_5_Macadamia","a1fj_10_Macadamia","a1fj_15_Macadamia",null,null,1.1150180000000001,2.2204320000000002,5.4831690000000002,10.762102000000001,15.868218000000001,null,{"$f":"LINEST(X31:AB31,$X$9:$AB$10,TRUE,TRUE)","v":1.1126816010562541},-3.6966279154746423E-3,8.5498150274236906E-3,null,"a1fvj_1_Macadamia","a1fvj_2_Macadamia","a1fvj_5_Macadamia","a1fvj_10_Macadamia","a1fvj_15_Macadamia",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K31,'prod sims'!AD31)","v":3.3968762486351758},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L31,'prod sims'!AE31)","v":1.721424556198237E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M31,'prod sims'!AF31)","v":7.4119924107094448E-2}]
[null,22,"Almonds","Almonds",3.3964089999999998,6.8811109999999998,17.886524000000001,38.190688999999999,61.162415000000003,null,{"$f":"LINEST(E32:I32,$E$9:$I$10,TRUE,TRUE)","v":3.3018368013885597},5.1389279801241743E-2,6.2667844947341678E-2,null,"22 Almonds",null,"a1fj_1_Almonds","a1fj_2_Almonds","a1fj_5_Almonds","a1fj_10_Almonds","a1fj_15_Almonds",null,null,1.0969150000000001,2.1972990000000001,5.5193630000000002,11.126481,16.822182000000002,null,{"$f":"LINEST(X32:AB32,$X$9:$AB$10,TRUE,TRUE)","v":1.0949788666033702},1.7654586805252006E-3,2.3991410046875217E-4,null,"a1fvj_1_Almonds","a1fvj_2_Almonds","a1fvj_5_Almonds","a1fvj_10_Almonds","a1fvj_15_Almonds",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K32,'prod sims'!AD32)","v":3.3018368013885597},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L32,'prod sims'!AE32)","v":5.1389279801241743E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M32,'prod sims'!AF32)","v":6.2667844947341678E-2}]
[null,23,"Othernuts","Other nuts",3.5989960000000001,7.2859780000000001,18.878723000000001,39.984763999999998,63.317574,null,{"$f":"LINEST(E33:I33,$E$9:$I$10,TRUE,TRUE)","v":3.5526529459411336},4.4559557625520115E-2,1.9689653765908588E-3,null,"23 Othernuts",null,"a1fj_1_Othernuts","a1fj_2_Othernuts","a1fj_5_Othernuts","a1fj_10_Othernuts","a1fj_15_Othernuts",null,null,1.2415290000000001,2.4879060000000002,6.2555889999999996,12.62725,19.108737999999999,null,{"$f":"LINEST(X33:AB33,$X$9:$AB$10,TRUE,TRUE)","v":1.2403497286968899},2.245703611628176E-3,-1.5507658250726308E-3,null,"a1fvj_1_Othernuts","a1fvj_2_Othernuts","a1fvj_5_Othernuts","a1fvj_10_Othernuts","a1fvj_15_Othernuts",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K33,'prod sims'!AD33)","v":3.5526529459411336},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L33,'prod sims'!AE33)","v":4.4559557625520115E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M33,'prod sims'!AF33)","v":1.9689653765908588E-3}]
[null,24,"Potatoes","Potatoes",1.0244200000000001,2.0404170000000001,5.0373979999999996,9.8645130000000005,14.496817,null,{"$f":"LINEST(E34:I34,$E$9:$I$10,TRUE,TRUE)","v":1.026615707927842},-4.0265813147275847E-3,2.9366010219025185E-3,null,"24 Potatoes",null,"a1fj_1_Potatoes","a1fj_2_Potatoes","a1fj_5_Potatoes","a1fj_10_Potatoes","a1fj_15_Potatoes",null,null,0.44973099999999999,0.89323600000000003,2.1875650000000002,4.2309400000000004,6.143599,null,{"$f":"LINEST(X34:AB34,$X$9:$AB$10,TRUE,TRUE)","v":0.45011241953477332},-2.7199813297187872E-3,3.3909054805301153E-3,null,"a1fvj_1_Potatoes","a1fvj_2_Potatoes","a1fvj_5_Potatoes","a1fvj_10_Potatoes","a1fvj_15_Potatoes",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K34,'prod sims'!AD34)","v":1.026615707927842},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L34,'prod sims'!AE34)","v":-4.0265813147275847E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M34,'prod sims'!AF34)","v":2.9366010219025185E-3}]
[null,25,"Carrots","Carrots",1.7222120000000001,3.4870869999999998,9.0457789999999996,19.237656000000001,30.670269000000001,null,{"$f":"LINEST(E35:I35,$E$9:$I$10,TRUE,TRUE)","v":1.6817811468668404},2.4071875738628568E-2,2.3741853236225907E-2,null,"25 Carrots",null,"a1fj_1_Carrots","a1fj_2_Carrots","a1fj_5_Carrots","a1fj_10_Carrots","a1fj_15_Carrots",null,null,0.64826899999999998,1.294829,3.2239900000000001,6.4027120000000002,9.533512,null,{"$f":"LINEST(X35:AB35,$X$9:$AB$10,TRUE,TRUE)","v":0.64968799863517646},-9.3784654328079892E-4,-6.9128641922677758E-4,null,"a1fvj_1_Carrots","a1fvj_2_Carrots","a1fvj_5_Carrots","a1fvj_10_Carrots","a1fvj_15_Carrots",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K35,'prod sims'!AD35)","v":1.6817811468668404},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L35,'prod sims'!AE35)","v":2.4071875738628568E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M35,'prod sims'!AF35)","v":2.3741853236225907E-2}]
[null,26,"Onions","Onions",1.0587679999999999,2.1365690000000002,5.4902309999999996,11.514685999999999,18.139523000000001,null,{"$f":"LINEST(E36:I36,$E$9:$I$10,TRUE,TRUE)","v":1.0356580573819127},1.149028269953903E-2,1.6802149612104245E-2,null,"26 Onions",null,"a1fj_1_Onions","a1fj_2_Onions","a1fj_5_Onions","a1fj_10_Onions","a1fj_15_Onions",null,null,0.46713300000000002,0.93284100000000003,2.3215859999999999,4.6090710000000001,6.8637769999999998,null,{"$f":"LINEST(X36:AB36,$X$9:$AB$10,TRUE,TRUE)","v":0.46754263511749339},-6.6566589940910304E-4,3.6248708258979079E-4,null,"a1fvj_1_Onions","a1fvj_2_Onions","a1fvj_5_Onions","a1fvj_10_Onions","a1fvj_15_Onions",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K36,'prod sims'!AD36)","v":1.0356580573819127},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L36,'prod sims'!AE36)","v":1.149028269953903E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M36,'prod sims'!AF36)","v":1.6802149612104245E-2}]
[null,27,"Pumpkins","Pumpkins",0.53389299999999995,1.0679749999999999,2.6723129999999999,5.3472220000000004,8.0324069999999992,null,{"$f":"LINEST(E37:I37,$E$9:$I$10,TRUE,TRUE)","v":0.53340712259672451},1.3440894724348155E-4,7.3195560733108067E-4,null,"27 Pumpkins",null,"a1fj_1_Pumpkins","a1fj_2_Pumpkins","a1fj_5_Pumpkins","a1fj_10_Pumpkins","a1fj_15_Pumpkins",null,null,0.140374,0.27900799999999998,0.68484400000000001,1.3297110000000001,1.938493,null,{"$f":"LINEST(X37:AB37,$X$9:$AB$10,TRUE,TRUE)","v":0.14043808093994775},-7.5209035316751321E-4,9.9308087123839428E-4,null,"a1fvj_1_Pumpkins","a1fvj_2_Pumpkins","a1fvj_5_Pumpkins","a1fvj_10_Pumpkins","a1fvj_15_Pumpkins",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K37,'prod sims'!AD37)","v":0.53340712259672451},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L37,'prod sims'!AE37)","v":1.3440894724348155E-4},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M37,'prod sims'!AF37)","v":7.3195560733108067E-4}]
[null,28,"Sweet_corn","Sweet corn",0.50411300000000003,1.0051319999999999,2.4900630000000001,4.9070600000000004,7.2559519999999997,null,{"$f":"LINEST(E38:I38,$E$9:$I$10,TRUE,TRUE)","v":0.50464812307144558},-1.4009522093270327E-3,1.2539945906788752E-3,null,"28 Sweet_corn",null,"a1fj_1_Sweet_corn","a1fj_2_Sweet_corn","a1fj_5_Sweet_corn","a1fj_10_Sweet_corn","a1fj_15_Sweet_corn",null,null,0.15603700000000001,0.30982399999999999,0.75819099999999995,1.4649460000000001,2.1255989999999998,null,{"$f":"LINEST(X38:AB38,$X$9:$AB$10,TRUE,TRUE)","v":0.15605749216710177},-9.6368565342860966E-4,1.3616330905594776E-3,null,"a1fvj_1_Sweet_corn","a1fvj_2_Sweet_corn","a1fvj_5_Sweet_corn","a1fvj_10_Sweet_corn","a1fvj_15_Sweet_corn",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K38,'prod sims'!AD38)","v":0.50464812307144558},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L38,'prod sims'!AE38)","v":-1.4009522093270327E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M38,'prod sims'!AF38)","v":1.2539945906788752E-3}]
[null,29,"Pea_bean","Peas and beans",0.99662700000000004,1.992858,4.9799239999999996,9.9564699999999995,14.936814,null,{"$f":"LINEST(E39:I39,$E$9:$I$10,TRUE,TRUE)","v":0.99535190167339138},1.9768370457375769E-5,1.8124946531425934E-3,null,"29 Pea_bean",null,"a1fj_1_Pea_bean","a1fj_2_Pea_bean","a1fj_5_Pea_bean","a1fj_10_Pea_bean","a1fj_15_Pea_bean",null,null,0.45532800000000001,0.90671299999999999,2.2379950000000002,4.3848820000000002,6.448925,null,{"$f":"LINEST(X39:AB39,$X$9:$AB$10,TRUE,TRUE)","v":0.45558748083313549},-1.7213952771496779E-3,2.1102911789330214E-3,null,"a1fvj_1_Pea_bean","a1fvj_2_Pea_bean","a1fvj_5_Pea_bean","a1fvj_10_Pea_bean","a1fvj_15_Pea_bean",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K39,'prod sims'!AD39)","v":0.99535190167339138},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L39,'prod sims'!AE39)","v":1.9768370457375769E-5},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M39,'prod sims'!AF39)","v":1.8124946531425934E-3}]
[null,30,"Lettuce","Lettuce",0.46848200000000001,0.93387299999999995,2.3119860000000001,4.5513389999999996,6.7233999999999998,null,{"$f":"LINEST(E40:I40,$E$9:$I$10,TRUE,TRUE)","v":0.46893829693804873},-1.3876797506464898E-3,1.3485025047792476E-3,null,"30 Lettuce",null,"a1fj_1_Lettuce","a1fj_2_Lettuce","a1fj_5_Lettuce","a1fj_10_Lettuce","a1fj_15_Lettuce",null,null,0.120667,0.23948700000000001,0.58530099999999996,1.128571,1.634379,null,{"$f":"LINEST(X40:AB40,$X$9:$AB$10,TRUE,TRUE)","v":0.12064253679088532},-7.8489752895174146E-4,1.1679817357305167E-3,null,"a1fvj_1_Lettuce","a1fvj_2_Lettuce","a1fvj_5_Lettuce","a1fvj_10_Lettuce","a1fvj_15_Lettuce",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K40,'prod sims'!AD40)","v":0.46893829693804873},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L40,'prod sims'!AE40)","v":-1.3876797506464898E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M40,'prod sims'!AF40)","v":1.3485025047792476E-3}]
[null,31,"Broccoli","Broccoli",0.77793699999999999,1.5603670000000001,3.9368620000000001,8.0084649999999993,12.242357,null,{"$f":"LINEST(E41:I41,$E$9:$I$10,TRUE,TRUE)","v":0.77019351572513595},3.0290465570227661E-3,6.8580906654860385E-3,null,"31 Broccoli",null,"a1fj_1_Broccoli","a1fj_2_Broccoli","a1fj_5_Broccoli","a1fj_10_Broccoli","a1fj_15_Broccoli",null,null,0.24721399999999999,0.49185699999999999,1.21085,2.3621270000000001,3.459098,null,{"$f":"LINEST(X41:AB41,$X$9:$AB$10,TRUE,TRUE)","v":0.24741270970804649},-1.1272711781828155E-3,1.3415695778731251E-3,null,"a1fvj_1_Broccoli","a1fvj_2_Broccoli","a1fvj_5_Broccoli","a1fvj_10_Broccoli","a1fvj_15_Broccoli",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K41,'prod sims'!AD41)","v":0.77019351572513595},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L41,'prod sims'!AE41)","v":3.0290465570227661E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M41,'prod sims'!AF41)","v":6.8580906654860385E-3}]
[null,32,"Cauliflower","Cauliflower",0.45332,0.90360700000000005,2.2367650000000001,4.40245,6.502472,null,{"$f":"LINEST(E42:I42,$E$9:$I$10,TRUE,TRUE)","v":0.45372772970567304},-1.3556592408210289E-3,1.3715900408515225E-3,null,"32 Cauliflower",null,"a1fj_1_Cauliflower","a1fj_2_Cauliflower","a1fj_5_Cauliflower","a1fj_10_Cauliflower","a1fj_15_Cauliflower",null,null,0.18706500000000001,0.37152000000000002,0.90978099999999995,1.759657,2.5556009999999998,null,{"$f":"LINEST(X42:AB42,$X$9:$AB$10,TRUE,TRUE)","v":0.18713602338001428},-1.1252935400452313E-3,1.5228870351171597E-3,null,"a1fvj_1_Cauliflower","a1fvj_2_Cauliflower","a1fvj_5_Cauliflower","a1fvj_10_Cauliflower","a1fvj_15_Cauliflower",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K42,'prod sims'!AD42)","v":0.45372772970567304},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L42,'prod sims'!AE42)","v":-1.3556592408210289E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M42,'prod sims'!AF42)","v":1.3715900408515225E-3}]
[null,33,"Capsicum_nec","Capsicums; Chillies & Peppers",0.58634900000000001,1.1671339999999999,2.8779669999999999,5.6343620000000003,8.2877030000000005,null,{"$f":"LINEST(E43:I43,$E$9:$I$10,TRUE,TRUE)","v":0.58522283586517909},-2.2050577473234391E-3,4.7913833497821301E-3,null,"33 Capsicum_nec",null,"a1fj_1_Capsicum_nec","a1fj_2_Capsicum_nec","a1fj_5_Capsicum_nec","a1fj_10_Capsicum_nec","a1fj_15_Capsicum_nec",null,null,0.23195499999999999,0.46037800000000001,1.125321,2.1705960000000002,3.1448559999999999,null,{"$f":"LINEST(X43:AB43,$X$9:$AB$10,TRUE,TRUE)","v":0.23184050878234047},-1.490720870238742E-3,2.3150238235036813E-3,null,"a1fvj_1_Capsicum_nec","a1fvj_2_Capsicum_nec","a1fvj_5_Capsicum_nec","a1fvj_10_Capsicum_nec","a1fvj_15_Capsicum_nec",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K43,'prod sims'!AD43)","v":0.58522283586517909},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L43,'prod sims'!AE43)","v":-2.2050577473234391E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M43,'prod sims'!AF43)","v":4.7913833497821301E-3}]
[null,34,"Tomato_p","Tomatoes - processing",0.55614399999999997,1.1011759999999999,2.6725150000000002,5.0951560000000002,7.2988470000000003,null,{"$f":"LINEST(E44:I44,$E$9:$I$10,TRUE,TRUE)","v":0.5552894515191078},-4.6203635957625146E-3,7.9030352730269371E-3,null,"34 Tomato_p",null,"a1fj_1_Tomato_p","a1fj_2_Tomato_p","a1fj_5_Tomato_p","a1fj_10_Tomato_p","a1fj_15_Tomato_p",null,null,0.198962,0.39509100000000003,0.96712600000000004,1.8695600000000001,2.7140770000000001,null,{"$f":"LINEST(X44:AB44,$X$9:$AB$10,TRUE,TRUE)","v":0.19897418431046762},-1.2112256174497496E-3,1.7306023898462364E-3,null,"a1fvj_1_Tomato_p","a1fvj_2_Tomato_p","a1fvj_5_Tomato_p","a1fvj_10_Tomato_p","a1fvj_15_Tomato_p",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K44,'prod sims'!AD44)","v":0.5552894515191078},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L44,'prod sims'!AE44)","v":-4.6203635957625146E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M44,'prod sims'!AF44)","v":7.9030352730269371E-3}]
[null,35,"Tomato_f","Tomatoes - fresh",0.364566,0.72597299999999998,1.791758,3.5095040000000002,5.1589039999999997,null,{"$f":"LINEST(E45:I45,$E$9:$I$10,TRUE,TRUE)","v":0.36498584441015897},-1.4112690919085063E-3,1.4345324184552588E-3,null,"35 Tomato_f",null,"a1fj_1_Tomato_f","a1fj_2_Tomato_f","a1fj_5_Tomato_f","a1fj_10_Tomato_f","a1fj_15_Tomato_f",null,null,0.132657,0.26328099999999999,0.64342699999999997,1.2405109999999999,1.796224,null,{"$f":"LINEST(X45:AB45,$X$9:$AB$10,TRUE,TRUE)","v":0.13264470745312124},-8.6624647394655495E-4,1.2684304596053408E-3,null,"a1fvj_1_Tomato_f","a1fvj_2_Tomato_f","a1fvj_5_Tomato_f","a1fvj_10_Tomato_f","a1fvj_15_Tomato_f",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K45,'prod sims'!AD45)","v":0.36498584441015897},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L45,'prod sims'!AE45)","v":-1.4112690919085063E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M45,'prod sims'!AF45)","v":1.4345324184552588E-3}]
[null,36,"Asparagus","Asparagus",2.2480229999999999,4.5009829999999997,11.288589,22.695830999999998,34.226261000000001,null,{"$f":"LINEST(E46:I46,$E$9:$I$10,TRUE,TRUE)","v":2.245367143247091},2.4223696890577151E-3,5.2600664610302772E-4,null,"36 Asparagus",null,"a1fj_1_Asparagus","a1fj_2_Asparagus","a1fj_5_Asparagus","a1fj_10_Asparagus","a1fj_15_Asparagus",null,null,1.8132440000000001,3.622919,9.0300720000000005,17.968298000000001,26.816448000000001,null,{"$f":"LINEST(X46:AB46,$X$9:$AB$10,TRUE,TRUE)","v":1.8150210998101111},-1.8182029057928458E-3,1.4934756456064235E-4,null,"a1fvj_1_Asparagus","a1fvj_2_Asparagus","a1fvj_5_Asparagus","a1fvj_10_Asparagus","a1fvj_15_Asparagus",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K46,'prod sims'!AD46)","v":2.245367143247091},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L46,'prod sims'!AE46)","v":2.4223696890577151E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M46,'prod sims'!AF46)","v":5.2600664610302772E-4}]
[null,37,"Mushrooms","Mushrooms",0.94030400000000003,1.8732660000000001,4.6301610000000002,9.0960059999999991,13.417804,null,{"$f":"LINEST(E47:I47,$E$9:$I$10,TRUE,TRUE)","v":0.93969742695229053},-3.0385487432383561E-3,5.242142884806178E-3,null,"37 Mushrooms",null,"a1fj_1_Mushrooms","a1fj_2_Mushrooms","a1fj_5_Mushrooms","a1fj_10_Mushrooms","a1fj_15_Mushrooms",null,null,0.33527099999999999,0.66566199999999998,1.6286910000000001,3.1462050000000001,4.5644559999999998,null,{"$f":"LINEST(X47:AB47,$X$9:$AB$10,TRUE,TRUE)","v":0.33523671196297172},-2.0782169350506623E-3,3.0481034329836731E-3,null,"a1fvj_1_Mushrooms","a1fvj_2_Mushrooms","a1fvj_5_Mushrooms","a1fvj_10_Mushrooms","a1fvj_15_Mushrooms",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K47,'prod sims'!AD47)","v":0.93969742695229053},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L47,'prod sims'!AE47)","v":-3.0385487432383561E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M47,'prod sims'!AF47)","v":5.242142884806178E-3}]
[null,38,"Garlic_herb","Garlic and herbs",1.074883,2.133645,5.2168080000000003,10.066546000000001,14.592777,null,{"$f":"LINEST(E48:I48,$E$9:$I$10,TRUE,TRUE)","v":1.0742006955257537},-6.8124454414281695E-3,1.0890835871427029E-2,null,"38 Garlic_herb",null,"a1fj_1_Garlic_herb","a1fj_2_Garlic_herb","a1fj_5_Garlic_herb","a1fj_10_Garlic_herb","a1fj_15_Garlic_herb",null,null,0.48299900000000001,0.95781700000000003,2.3352430000000002,4.4856530000000001,6.4729890000000001,null,{"$f":"LINEST(X48:AB48,$X$9:$AB$10,TRUE,TRUE)","v":0.48257540968431045},-3.4312833835121893E-3,5.563616312916686E-3,null,"a1fvj_1_Garlic_herb","a1fvj_2_Garlic_herb","a1fvj_5_Garlic_herb","a1fvj_10_Garlic_herb","a1fvj_15_Garlic_herb",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K48,'prod sims'!AD48)","v":1.0742006955257537},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L48,'prod sims'!AE48)","v":-6.8124454414281695E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M48,'prod sims'!AF48)","v":1.0890835871427029E-2}]
[null,39,"O_veg","Other vegetables",1.0254239999999999,2.0502039999999999,5.1217430000000004,10.232006999999999,15.333733000000001,null,{"$f":"LINEST(E49:I49,$E$9:$I$10,TRUE,TRUE)","v":1.0251033241751717},-1.9395045098503279E-4,7.1074246380398165E-4,null,"39 O_veg",null,"a1fj_1_O_veg","a1fj_2_O_veg","a1fj_5_O_veg","a1fj_10_O_veg","a1fj_15_O_veg",null,null,0.356097,0.707735,1.736788,3.3706689999999999,4.9112439999999999,null,{"$f":"LINEST(X49:AB49,$X$9:$AB$10,TRUE,TRUE)","v":0.35634576649655808},-1.9411357171411749E-3,2.4451770397400097E-3,null,"a1fvj_1_O_veg","a1fvj_2_O_veg","a1fvj_5_O_veg","a1fvj_10_O_veg","a1fvj_15_O_veg",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K49,'prod sims'!AD49)","v":1.0251033241751717},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L49,'prod sims'!AE49)","v":-1.9395045098503279E-4},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M49,'prod sims'!AF49)","v":7.1074246380398165E-4}]
[1,40,"Nursery","Nursery",0.28260600000000002,0.56323199999999995,1.3936740000000001,2.7423470000000001,4.0512430000000004,null,{"$f":"LINEST(E50:I50,$E$9:$I$10,TRUE,TRUE)","v":0.28252732008070258},-8.3641113345909069E-4,1.3252779429584471E-3,null,{"$f":"A50&\" \"&C50","v":"1 Nursery"},null,"a1fj_1_Nursery","a1fj_2_Nursery","a1fj_5_Nursery","a1fj_10_Nursery","a1fj_15_Nursery",null,null,0.11772100000000001,0.23394699999999999,0.57398700000000002,1.1136999999999999,1.622555,null,{"$f":"LINEST(X50:AB50,$X$9:$AB$10,TRUE,TRUE)","v":0.11776105032043672},-6.4383522805351991E-4,8.7136907691753862E-4,null,"a1fvj_1_Nursery","a1fvj_2_Nursery","a1fvj_5_Nursery","a1fvj_10_Nursery","a1fvj_15_Nursery",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K50,'prod sims'!AD50)","v":0.28252732008070258},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L50,'prod sims'!AE50)","v":-8.3641113345909069E-4},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M50,'prod sims'!AF50)","v":1.3252779429584471E-3}]
[2,41,"Turf","Cultivated turf",0.40584900000000002,0.80909399999999998,2.0035850000000002,3.945722,5.8306199999999997,null,{"$f":"LINEST(E51:I51,$E$9:$I$10,TRUE,TRUE)","v":0.40629260621884644},-1.1777495721263821E-3,1.0630185765863054E-3,null,{"$f":"A51&\" \"&C51","v":"2 Turf"},null,"a1fj_1_Turf","a1fj_2_Turf","a1fj_5_Turf","a1fj_10_Turf","a1fj_15_Turf",null,null,0.203371,0.40433000000000002,0.99319299999999999,1.9305589999999999,2.8171629999999999,null,{"$f":"LINEST(X51:AB51,$X$9:$AB$10,TRUE,TRUE)","v":0.20353440683598381},-1.0548269704048878E-3,1.2888297812541083E-3,null,"a1fvj_1_Turf","a1fvj_2_Turf","a1fvj_5_Turf","a1fvj_10_Turf","a1fvj_15_Turf",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K51,'prod sims'!AD51)","v":0.40629260621884644},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L51,'prod sims'!AE51)","v":-1.1777495721263821E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M51,'prod sims'!AF51)","v":1.0630185765863054E-3}]
[3,42,"Cut_flowers","Cut flowers",0.88350399999999996,1.7663580000000001,4.4122329999999996,8.8143740000000008,13.212066,null,{"$f":"LINEST(E52:I52,$E$9:$I$10,TRUE,TRUE)","v":0.88271103340849755},-1.3396573575525956E-4,1.325746742540268E-3,null,"3 Cut_flowers",null,"a1fj_1_Cut_flowers",{"$f":"\"a1fj_2_\"&$C52","v":"a1fj_2_Cut_flowers"},{"$f":"\"a1fj_5_\"&$C52","v":"a1fj_5_Cut_flowers"},{"$f":"\"a1fj_10_\"&$C52","v":"a1fj_10_Cut_flowers"},{"$f":"\"a1fj_15_\"&$C52","v":"a1fj_15_Cut_flowers"},null,null,0.36504500000000001,0.726024,1.785372,3.47681,5.0829110000000002,null,{"$f":"LINEST(X52:AB52,$X$9:$AB$10,TRUE,TRUE)","v":0.36530088612627587},-1.7738840150161818E-3,2.1923166327280086E-3,null,"a1fvj_1_Cut_flowers","a1fvj_2_Cut_flowers","a1fvj_5_Cut_flowers","a1fvj_10_Cut_flowers","a1fvj_15_Cut_flowers",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K52,'prod sims'!AD52)","v":0.88271103340849755},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L52,'prod sims'!AE52)","v":-1.3396573575525956E-4},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M52,'prod sims'!AF52)","v":1.325746742540268E-3}]
[1,43,"Froz_potato","Frozen potatoes",1.8434459999999999,3.6358600000000001,8.7006379999999996,16.119751000000001,22.400677000000002,null,{"$f":"LINEST(E53:I53,$E$9:$I$10,TRUE,TRUE)","v":1.8508284700925708},-2.3975115557110224E-2,2.6839701943860206E-2,null,"1 Froz_potato",null,{"$f":"\"a1pj_1_\"&$C53","v":"a1pj_1_Froz_potato"},{"$f":"\"a1pj_2_\"&$C53","v":"a1pj_2_Froz_potato"},{"$f":"\"a1pj_5_\"&$C53","v":"a1pj_5_Froz_potato"},{"$f":"\"a1pj_10_\"&$C53","v":"a1pj_10_Froz_potato"},{"$f":"\"a1pj_15_\"&$C53","v":"a1pj_15_Froz_potato"},null,null,0.291767,0.57750800000000002,1.400309,2.6663890000000001,3.8160599999999998,null,{"$f":"LINEST(X53:AB53,$X$9:$AB$10,TRUE,TRUE)","v":0.29105942511274624},-2.4670604457381279E-3,4.5756859032821673E-3,null,{"$f":"\"a1pvj_1_\"&$C53","v":"a1pvj_1_Froz_potato"},{"$f":"\"a1pvj_2_\"&$C53","v":"a1pvj_2_Froz_potato"},{"$f":"\"a1pvj_5_\"&$C53","v":"a1pvj_5_Froz_potato"},{"$f":"\"a1pvj_10_\"&$C53","v":"a1pvj_10_Froz_potato"},{"$f":"\"a1pvj_15_\"&$C53","v":"a1pvj_15_Froz_potato"},null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K53,'prod sims'!AD53)","v":1.8508284700925708},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L53,'prod sims'!AE53)","v":-2.3975115557110224E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M53,'prod sims'!AF53)","v":2.6839701943860206E-2}]
[2,44,"Can_tomato","Canned tomatoes",3.7401960000000001,7.3886370000000001,17.726599,32.797432000000001,45.307129000000003,null,{"$f":"LINEST(E54:I54,$E$9:$I$10,TRUE,TRUE)","v":3.8047083412651306},-5.2266952087523542E-2,-8.1228541356885842E-3,null,"2 Can_tomato",null,{"$f":"\"a1pj_1_\"&$C54","v":"a1pj_1_Can_tomato"},{"$f":"\"a1pj_2_\"&$C54","v":"a1pj_2_Can_tomato"},{"$f":"\"a1pj_5_\"&$C54","v":"a1pj_5_Can_tomato"},{"$f":"\"a1pj_10_\"&$C54","v":"a1pj_10_Can_tomato"},{"$f":"\"a1pj_15_\"&$C54","v":"a1pj_15_Can_tomato"},null,null,0.69090399999999996,1.3681700000000001,3.3214869999999999,6.3343319999999999,9.0750569999999993,null,{"$f":"LINEST(X54:AB54,$X$9:$AB$10,TRUE,TRUE)","v":0.69021044653453589},-5.7279267149299871E-3,9.2838496320926112E-3,null,"a1pvj_1_Can_tomato","a1pvj_2_Can_tomato","a1pvj_5_Can_tomato","a1pvj_10_Can_tomato","a1pvj_15_Can_tomato",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K54,'prod sims'!AD54)","v":3.8047083412651306},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L54,'prod sims'!AE54)","v":-5.2266952087523542E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M54,'prod sims'!AF54)","v":-8.1228541356885842E-3}]
[3,45,"O_Proc_veg","Other processed vegetables",2.5755400000000002,5.1687380000000003,13.038849000000001,26.356525000000001,39.723979999999997,null,{"$f":"LINEST(E55:I55,$E$9:$I$10,TRUE,TRUE)","v":2.6103193100522186},2.81460316751408E-3,-5.5217871238141925E-2,null,"3 O_Proc_veg",null,"a1pj_1_O_Proc_veg","a1pj_2_O_Proc_veg","a1pj_5_O_Proc_veg","a1pj_10_O_Proc_veg","a1pj_15_O_Proc_veg",null,null,0.35605999999999999,0.70592500000000002,1.719927,3.2999329999999998,4.756405,null,{"$f":"LINEST(X55:AB55,$X$9:$AB$10,TRUE,TRUE)","v":0.35574972258485643},-2.5985050501580367E-3,4.1956895011678874E-3,null,"a1pvj_1_O_Proc_veg","a1pvj_2_O_Proc_veg","a1pvj_5_O_Proc_veg","a1pvj_10_O_Proc_veg","a1pvj_15_O_Proc_veg",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K55,'prod sims'!AD55)","v":2.6103193100522186},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L55,'prod sims'!AE55)","v":2.81460316751408E-3},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M55,'prod sims'!AF55)","v":-5.5217871238141925E-2}]
[4,46,"P_fru_jams","Processed fruits and jams",4.9214250000000002,9.4347019999999997,21.422173000000001,38.165019999999998,52.076225000000001,null,{"$f":"LINEST(E56:I56,$E$9:$I$10,TRUE,TRUE)","v":4.4550589413719424},-6.8914041900383471E-2,0.69341696187240842,null,"4 P_fru_jams",null,"a1pj_1_P_fru_jams","a1pj_2_P_fru_jams","a1pj_5_P_fru_jams","a1pj_10_P_fru_jams","a1pj_15_P_fru_jams",null,null,0.98478399999999999,1.9272290000000001,4.5372019999999997,8.3157789999999991,11.559917,null,{"$f":"LINEST(X56:AB56,$X$9:$AB$10,TRUE,TRUE)","v":0.95148395407073305},-1.2375906786013203E-2,6.3877484940099372E-2,null,"a1pvj_1_P_fru_jams","a1pvj_2_P_fru_jams","a1pvj_5_P_fru_jams","a1pvj_10_P_fru_jams","a1pvj_15_P_fru_jams",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K56,'prod sims'!AD56)","v":4.4550589413719424},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L56,'prod sims'!AE56)","v":-6.8914041900383471E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M56,'prod sims'!AF56)","v":0.69341696187240842}]
[5,47,"Juice","Orange and other juice",3.4724529999999998,6.8627779999999996,16.550892000000001,31.208881000000002,44.346912000000003,null,{"$f":"LINEST(E57:I57,$E$9:$I$10,TRUE,TRUE)","v":3.4514851447305963},-3.3432801688383126E-2,8.2310164653268458E-2,null,"5 Juice",null,"a1pj_1_Juice","a1pj_2_Juice","a1pj_5_Juice","a1pj_10_Juice","a1pj_15_Juice",null,null,0.63943000000000005,1.2656609999999999,3.069143,5.8458519999999998,8.3703330000000005,null,{"$f":"LINEST(X57:AB57,$X$9:$AB$10,TRUE,TRUE)","v":0.63759258966294785},-5.3575654209402001E-3,1.0359853111298278E-2,null,"a1pvj_1_Juice","a1pvj_2_Juice","a1pvj_5_Juice","a1pvj_10_Juice","a1pvj_15_Juice",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K57,'prod sims'!AD57)","v":3.4514851447305963},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L57,'prod sims'!AE57)","v":-3.3432801688383126E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M57,'prod sims'!AF57)","v":8.2310164653268458E-2}]
[6,48,"Olive_oil","Olive oil",4.2977530000000002,8.6097929999999998,21.540241000000002,42.622959000000002,62.624771000000003,null,{"$f":"LINEST(E58:I58,$E$9:$I$10,TRUE,TRUE)","v":4.4425510246854962},-1.6938464352193039E-2,-0.17910239391856209,null,"6 Olive_oil",null,"a1pj_1_Olive_oil","a1pj_2_Olive_oil","a1pj_5_Olive_oil","a1pj_10_Olive_oil","a1pj_15_Olive_oil",null,null,0.18978800000000001,0.37606400000000001,0.914767,1.7506999999999999,2.5175719999999999,null,{"$f":"LINEST(X58:AB58,$X$9:$AB$10,TRUE,TRUE)","v":0.18950743585331112},-1.4574191131460268E-3,2.5058804015145597E-3,null,"a1pvj_1_Olive_oil","a1pvj_2_Olive_oil","a1pvj_5_Olive_oil","a1pvj_10_Olive_oil","a1pvj_15_Olive_oil",null,null,{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!K58,'prod sims'!AD58)","v":4.4425510246854962},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!L58,'prod sims'!AE58)","v":-1.6938464352193039E-2},{"$f":"IF('Adoption profile'!$C$3=Sets!$B$3,'prod sims'!M58,'prod sims'!AF58)","v":-0.17910239391856209}]

{"sheet":"Sets","index":7,"n_rows":25,"n_cols":15,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Multifactor productivity"]
[null,"Labour productivity"]
[]
[]
[null,"Speed parameters"]
[null,"Very quick",1]
[null,"Quick",0.75]
[null,"Normal",0.5]
[null,"Slow",0.3]
[null,"Very slow",0.1]
[]
[]
[]
[]
[]
["Parameter","Lower bound","Upper bound","Average score","Implied value"]
["Maximum adoption rate",0.2,0.9,{"$f":"Questionnaire!C12","v":4.833333333333333},{"$f":"$B$19+(D19-1)*($C$19-$B$19)/4","v":0.87083333333333335},null,null,null,null,null,null,null,null,null,"Break"]
["Year of half adoption",2026,2040,{"$f":"Questionnaire!C21","v":5},{"$f":"$C$20-($C$20-$B$20)*(D20-1)/4","v":2026},null,null,null,null,null,null,null,"Very slow",0.1,0]
["Speed of adoption",0.1,1,{"$f":"Questionnaire!C30","v":4},{"$f":"LOOKUP(F25,O20:O24,M20:M24)","v":"Quick"},null,null,null,null,null,null,null,"Slow",0.3,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Normal",0.5,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Quick",0.75,0.625]
[null,null,null,null,null,null,null,null,null,null,null,null,"Very quick",1,0.875]
[null,null,null,null,null,{"$f":"$B$21+(D21-1)*($C$21-$B$21)/4","v":0.77500000000000002}]

{"sheet":"Sheet7","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Sheet8","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet9","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet10","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}